{"text_format":"3","workbook":"xlsx","n_sheets":80,"sheets":["Obliczenia","Zestawienie","Tabela_numerow","Oferta","Koszty 2025","Zmiany","translate","Bilans","AWH-P004","AWH-P006","Bilans-AWH-P006","AWH-P008","Bilans-AWH-P008","Bilans-AWH-P004","AWH-P012T","AWH-P014T","EE","Tauron","PGNiG","Meteo","Dane","Budynek","251.A06","Bilans-D16","Bilans-D13","Bilans-D10","Bilans-D08","Bilans-D06","Bilans-D04","Bilans-A16","Bilans-A14","Bilans-A12","Bilans-E08","Bilans-E06","Bilans-B08","Bilans-B06","Bilans-B04","Bilans-251-A10","Bilans-251-A13","Bilans-151-A13","Bilans-151-A16","Bilans-151-A10","Bilans-151-A08","Bilans-E10","251.A10","Bilans-251-A16","Bilans-251-A19","251.A13","251.A16","251.A19","151.A10","151.A08","151.A06","151.A04","Bilans-151-A06","251.A08","Bilans-251-A06","Bilans-251-A08","Bilans-151-A04","151.A13","151.A16","D16","D13","D10","251.A04","Bilans-251-A04","Bilans-AWH-P012","Bilans-AWH-P014","D08","E10","E08","E06","D06","D04","A16","A14","A12","B08","B06","B04"],"not_rendered":{"charts":5,"images":121,"macros":1,"external_links":2,"defined_names":55},"bounds":{"halvings":6},"read":"whole","date_system":"1900"}

{"sheet":"Obliczenia","index":0,"n_rows":201,"n_cols":52,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,16],[7,2,8,14],[10,2,11,9],[15,2,17,5],[16,7,16,9],[16,10,16,11],[18,2,20,5],[19,7,19,9],[19,10,19,11],[22,10,22,11],[24,2,26,5],[27,2,29,4],[28,7,28,9],[28,10,28,11],[29,7,29,9],[31,7,31,9],[31,10,31,11],[32,7,32,9],[33,2,35,5],[34,7,34,9],[34,10,34,11],[35,7,35,9],[36,2,38,5],[37,7,37,9],[37,10,37,11],[38,7,38,9],[45,2,45,4],[45,6,45,8],[45,10,45,12],[45,14,45,16],[46,2,49,2],[46,6,49,6],[46,10,49,10],[46,14,49,14],[47,15,47,16],[54,10,54,12],[57,3,58,6],[57,7,58,7],[69,1,81,1],[79,11,80,14],[79,15,80,15],[79,16,80,16],[79,17,80,17],[83,2,83,9],[85,15,85,17],[92,13,94,17],[118,11,119,17],[127,15,127,16],[128,15,128,16],[129,15,129,16],[140,2,141,5],[140,7,141,10],[140,12,141,16],[156,9,156,10],[156,13,158,13],[158,9,158,10],[160,7,160,10],[164,10,164,11],[185,10,187,17],[188,8,189,8],[191,5,191,6],[197,6,197,7],[199,2,200,14]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-05-30"},null,"wersja 29/05/25"]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[{"$nulls":26},"Grzejniki niskotemperaturowe 45/35"]
[null,null,"Symulację przygotowano dla…",{"$nulls":23},"Grzejniki niskotemperaturowe 55/45"]
[{"$nulls":26},"Wybór"]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[null,null,"Powierzchnia grzewcza budynku",{"$nulls":23},"Grzejniki niskotemperaturowe 45/35"]
[{"$nulls":7},150,null,null,"[ m2 ]",{"$nulls":15},"Grzejniki niskotemperaturowe 55/45"]
[{"$nulls":8},"35 - 1500",{"$nulls":17},"Grzejniki wysokotemperaturowe 70/55"]
[null,null,"Standard wykonania budynku",{"$nulls":10},"Standard wykonania budynku | EU",{"$nulls":12},"Wybór"]
[{"$nulls":7},80,null,null,"[ kWh/m2/rok ]",null,null,"Dom energooszczędny",null,null,"50-60","[kWh/m2rok]",{"$nulls":8},{"$f":"AA18","v":"Grzejniki wysokotemperaturowe 70/55"}]
[{"$nulls":8},"5 - 300",{"$nulls":4},"Dom budowany obecnie WT2021",null,null,"70-80","[kWh/m2rok]"]
[{"$nulls":13},"Dom istniejący, dobra izolacja cieplna",null,null,"90-120","[kWh/m2rok]"]
[null,null,"Lokalizacja (strefa klimatyczna)",{"$nulls":7},{"$f":"IF(Dane!E10=-16,\"[ I strefa ]\",IF(Dane!E10=-18,\"[ II strefa ]\",IF(Dane!E10=-20,\"[ III strefa ]\",IF(Dane!E10=-22,\"[ IV strefa ]\",\"[ V strefa ]\"))))","v":"[ III strefa ]"},null,null,"Dom istniejący, słaba izolacja cieplna",null,null,"130-160","[kWh/m2rok]"]
[{"$nulls":13},"Dom istniejący, bez izolacji cieplnej",null,null,"> 170","[kWh/m2rok]"]
[null,null,"System ogrzewania budynku"]
[]
[{"$nulls":13},"Skrócony bilans energetyczny budynku"]
[null,null,"Temperatura pomieszczeń",{"$nulls":10},"Szacowana moc obliczeniowa budynku",null,null,{"$f":"Budynek!D10","v":{"v":6,"d":"6.00"}},"[kW]"]
[{"$nulls":7},20,null,null,"[ °C ]",null,null,"Szacowane zapotrzebowanie energii",null,null,{"$f":"Q30+Q31","v":14961},"[kWh/rok]"]
[{"$nulls":7},"17 - 25",{"$nulls":5},"Szacowane zapotrzebowanie energii CO",null,null,{"$f":"INT(Bilans!BL25)","v":12364},"[kWh/rok]"]
[{"$nulls":13},"Szacowane zapotrzebowanie energii CWU",null,null,{"$f":"Dane!E22","v":2597},"[kWh/rok]"]
[null,null,"Liczba mieszkańców",{"$nulls":4},4,null,null,{"$f":"IF(H32=1,\"[ osoba ]\",IF(H32<5,\"[ osoby ]\",\"[ osób ]\"))","v":"[ osoby ]"}]
[{"$nulls":7},44,null,null,"[ °C ]"]
[null,null,"Symulacja doboru"]
[{"$nulls":3},{"$f":"IF(D48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(D48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(D48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(D48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(D48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(D48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(D48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(D48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(D48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(D48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(D48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(D48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(D48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(D48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(D48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(D48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(D48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(D48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(D48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(D48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(D48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(D48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(D48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(D48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(D48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(D48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(D48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(D48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(D48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(D48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(D48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(D48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(D48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(D48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(D48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 1xx-S 101.B06"},{"$nulls":3},{"$f":"IF(H48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(H48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(H48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(H48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(H48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(H48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(H48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(H48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(H48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(H48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(H48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(H48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(H48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(H48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(H48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(H48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(H48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(H48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(H48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(H48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(H48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(H48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(H48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(H48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(H48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(H48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(H48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(H48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(H48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(H48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(H48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(H48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(H48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(H48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(H48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 15x-A 151.A10"},{"$nulls":3},{"$f":"IF(L48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(L48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(L48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(L48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(L48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(L48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(L48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(L48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(L48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(L48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(L48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(L48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(L48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(L48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(L48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(L48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(L48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(L48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(L48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(L48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(L48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(L48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(L48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(L48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(L48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(L48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(L48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(L48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(L48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(L48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(L48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(L48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(L48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(L48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(L48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 2xx-S 201.E06"},{"$nulls":3},{"$f":"IF(P48=\"AWH-P 004\",\"Carrier 30AWH-P004HP\",IF(P48=\"AWH-P 006\",\"Carrier 30AWH-P006HP\",IF(P48=\"AWH-P 008\",\"Carrier 30AWH-P008HP\",IF(P48=\"AWH-P 012T\",\"Carrier 30AWH-P012HP\",IF(P48=\"AWH-P 014T\",\"Carrier 30AWH-P014HP\",IF(P48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(P48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(P48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(P48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(P48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(P48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(P48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(P48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(P48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(P48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(P48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(P48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(P48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(P48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(P48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(P48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(P48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(P48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(P48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(P48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(P48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(P48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(P48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(P48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(P48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(P48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(P48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(P48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))","v":"Carrier 30AWH-P014HP"}]
[{"$nulls":14},"Kaskada (ilość pomp)",null,1,{"$nulls":8},{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",1,0)","v":0}]
[]
[{"$nulls":39},"Montaż mono",8500]
[{"$nulls":22},1,{"$nulls":25},"naj k inwe","naj k eksp","naj amort","suma"]
[{"$nulls":11},"Udział energii z sieci elektroenergetycznej",{"$nulls":4},{"$f":"100-Q77","v":{"v":26.65655043243889,"d":"27"}},"%",{"$nulls":9},"250-A A04",null,null,{"$f":"Meteo!B13","v":"Hel"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S D08\")","v":"200-S D08"},"Vitocal 2xx-S 201.D08",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-D08'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-D08'!F28,'Bilans-D08'!F15))","v":3.681535967710517},{"$f":"'Bilans-D08'!F19","v":3.348428433900956},{"$f":"'Bilans-D08'!G4","v":3.6208422431126426},{"$f":"'Bilans-D08'!G7","v":3.6211363586879917},{"$f":"'Bilans-D08'!G2","v":5304.193144708388},{"$f":"('D08'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":48906.61409699999},{"$f":"(AN78*(1-1.05^10)/(1-1.05)+AO78)/11","v":10511.10776899426},{"$f":"'D08'!E44","v":-14.9},-14.9,{"$f":"Bilans!AG9","v":1},48906.61409699999,5304.193144708388,10511.10776899426,"","","",0]
[{"$nulls":11},"Ta instalacja uchroni naszą planetę przed emisją:",{"$nulls":4},{"$f":"IF(Bilans!CH16>0,Bilans!CH16,\"Nie dotyczy\")","v":{"v":1490.5460399247454,"d":"1491"}},"kg CO2 rocznie *",{"$nulls":9},"250-A A16",null,null,{"$f":"Meteo!B18","v":"Kielce"},null,null,"150-A A06",{"$f":"IF(AH83=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH83=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH83=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH83=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH83=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH83=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH83=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH83=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH83=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH83=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH83=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH83=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH83=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH83=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(AH83=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(AH83=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH83=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(AH83=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(AH83=\"150-A A06\",\"Vitocal 15x-A 151.A06\",\"błąd\")))))))))))))))))))","v":"Vitocal 15x-A 151.A06"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-151-A06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-151-A06'!F28,'Bilans-151-A06'!F15))","v":3.5472900017093516},{"$f":"'Bilans-151-A06'!F19","v":3.6619248248135188},{"$f":"'Bilans-151-A06'!G4","v":3.568171532595442},{"$f":"'Bilans-151-A06'!G7","v":3.568465571271784},{"$f":"'Bilans-151-A06'!G2","v":5491.798666935507},{"$f":"('151.A06'!$B$25+$AO$65)*$Q$55","v":48979},10732.20485996228,{"$f":"'151.A06'!E44","v":-11.9},{"$f":"IF(AQ83<=-20,\"brak\",IF(AQ83>-20,IF(AQ83<=-7,AQ83,\"brak\")))","v":-11.9},{"$f":"Bilans!AG23","v":1},48979,5491.798666935507,10732.20485996228,{"$f":"IF(AT83=$AW$69,1,\"\")","v":""},{"$f":"IF(AU83=$AX$69,1,\"\")","v":""},{"$f":"IF(AV83=$AY$69,1,\"\")","v":""},{"$f":"SUM(AW83:AY83)","v":0}]
[{"$nulls":27},{"$f":"AH101","v":"AWH-P 012T"},null,null,{"$f":"Meteo!B23","v":"Krosno"},null,null,"250-A A04","Vitocal 25x-A 251.A04",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A04'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A04'!F28,'Bilans-251-A04'!F15))","v":3.559436035978915},{"$f":"'Bilans-251-A04'!F19","v":3.8983941748743822},{"$f":"'Bilans-251-A04'!G4","v":3.622006440237069},{"$f":"'Bilans-251-A04'!G7","v":3.6356956071732927},{"$f":"'Bilans-251-A04'!G2","v":5652.525571164653},{"$f":"('251.A04'!$B$25+$AO$65)*$Q$55","v":55092},11471.71447168643,{"$f":"'251.A04'!E44","v":-6},"brak",{"$f":"Bilans!AG28","v":1},"","","","","","",0]
[{"$nulls":30},{"$f":"Meteo!B26","v":"Leszno"},null,null,"250-A A10",{"$f":"IF(AH91=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH91=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH91=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH91=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH91=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH91=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH91=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH91=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH91=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH91=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH91=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH91=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH91=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH91=\"150-A A13\",\"Vitocal 15x-A 15x.A13\",IF(AH91=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH91=\"250-A A13\",\"Vitocal 25x-A 251.A13\"))))))))))))))))","v":"Vitocal 25x-A 251.A10"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A10'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A10'!F28,'Bilans-251-A10'!F15))","v":4.111914118076025},{"$f":"'Bilans-251-A10'!F19","v":3.9946311230270903},{"$f":"'Bilans-251-A10'!G4","v":4.090550204238935},{"$f":"'Bilans-251-A10'!G7","v":4.090844242915276},{"$f":"'Bilans-251-A10'!G2","v":4680.092200357881},{"$f":"('251.A10'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":63142.150643999994},11091.622490596514,{"$f":"'251.A10'!E44","v":-20},"brak",{"$f":"Bilans!AG31","v":1},{"$f":"IF(AR91=\"brak\",\"\",AO91)","v":""},{"$f":"IF(AR91=\"brak\",\"\",AN91)","v":""},{"$f":"IF(AR91=\"brak\",\"\",AP91)","v":""},{"$f":"IF(AT91=$AW$69,1,\"\")","v":""},{"$f":"IF(AU91=$AX$69,1,\"\")","v":""},{"$f":"IF(AV91=$AY$69,1,\"\")","v":""},0]
[{"$nulls":30},{"$f":"Meteo!B30","v":"Łódź"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S E06\")","v":"200-S E06"},"Vitocal 2xx-S 201.E06",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-E06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-E06'!F28,'Bilans-E06'!F15))","v":3.7695720784083404},{"$f":"'Bilans-E06'!F19","v":3.668974472189993},{"$f":"'Bilans-E06'!G4","v":3.7512831763080574},{"$f":"'Bilans-E06'!G7","v":3.7520542294515917},{"$f":"'Bilans-E06'!G2","v":5221.97904374311},{"$f":"('E06'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":46944.308277},{"$f":"(AN95*(1-1.05^10)/(1-1.05)+AO95)/11","v":10238.70904655353},{"$f":"'E06'!E44","v":-11.7},{"$f":"IF($AA$13<>\"Grzejniki wysokotemperaturowe 70/55\",IF(AQ95<=-20,\"brak\",IF(AQ95>=-20,IF(AQ95<=-7,AQ95,\"brak\"))),\"brak\")","v":-11.7},{"$f":"Bilans!AG34","v":1},46944.308277,5221.97904374311,10238.70904655353,"","",1,1]
[{"$nulls":30},{"$f":"Meteo!B35","v":"Opole"},null,null,"AWH-P 008","Carrier 30AWH-P008HP",{"$f":"IF(AA15=\"Ogrzewanie podłogowe\",'Bilans-AWH-P008'!$F$11,IF(Obliczenia!AA15=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-AWH-P008'!$F$28,'Bilans-AWH-P008'!$F$15))","v":3.4000366953775765},{"$f":"'Bilans-AWH-P008'!$F$19","v":3.625784775452564},{"$f":"'Bilans-AWH-P008'!$G$4","v":3.441076812441059},{"$f":"'Bilans-AWH-P008'!$G$7","v":3.441812233495264},{"$f":"'Bilans-AWH-P008'!$G$2","v":5691.481466061219},{"$f":"('AWH-P008'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":32317.412984999995},9445.841384835077,{"$f":"'AWH-P008'!$E$44","v":-14.3},{"$f":"IF(AQ100<=-20,\"brak\",IF(AQ100>-20,IF(AQ100<=-7,AQ100,\"brak\")))","v":-14.3},{"$f":"Bilans!AG40","v":1},32317.412984999995,5691.481466061219,9445.841384835077,"","","",0]
[null,"1/2",{"$nulls":28},{"$f":"Meteo!B41","v":"Racibórz"},null,null,"Wybór:",{"$f":"AB62","v":3},{"$nulls":7},{"$f":"SUM(AQ70:AQ92)","v":-346.3999999999999}]
[{"$nulls":3},{"$f":"AE67&\" - przebieg temperatury zewnętrznej\"","v":"Kraków - przebieg temperatury zewnętrznej"},{"$nulls":8},"Częstotliwość występowania temperatury zewnętrznej",{"$nulls":17},{"$f":"Meteo!B45","v":"Słubice"}]
[{"$nulls":30},{"$f":"Meteo!B53","v":"Wieluń"}]
[]
[null,null,"Kocioł gazowy, kondensacyjny, gaz płynny",{"$nulls":4},{"$f":"'Koszty 2025'!T50","v":{"v":6976.58330722967,"d":"6977"}},"PLN",{"v":0.4744904324196473,"d":"47%"},null,"Typ pompy ciepła",{"$nulls":3},{"$f":"Bilans!BM48","v":"Split"}]
[null,null,"Pompa ciepła solanka/woda, taryfa G12w",{"$nulls":4},{"$f":"'Koszty 2025'!J99","v":{"v":3674.500850299897,"d":"3675"}},"PLN",{"v":-0.2233997489759073,"d":"-22%"},null,"Moc akustyczna maksymalna",{"$nulls":4},{"$f":"Bilans!BJ51","v":58},"dB(A)"]
[]
[]
[null,null,{"$f":"IF(Q55=1,\"\",\"Uwaga! Należy zwrócić uwagę na minimalne odległości pomiędzy jednostkami zewnętrznymi\")","v":""}]
[]
[]
[]
[]
[{"$nulls":6},{"$f":"IF((C179+E179)>D173,0,INT(H164*1000-E179-C179))","v":4371},"kWh",{"$f":"INT(G175*(1-G177))&\" kWh\"","v":"874 kWh"},null,"Autokonsumpcja przez pompę ciepła - uniknięty koszty energii elektrycznej",{"$nulls":6},{"$f":"C179*G181","v":{"v":702.2897486667856,"d":"702 zł"}}]
[null,null,{"$f":"H157-C179","v":{"v":3397.0485245802406,"d":"3397"}},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"G179-INT(G175*G177)","v":{"v":2141.048524580241,"d":"2141"}},"kWh",null,null,"Wysokość rachunków za energię elektryczną (pompa ciepła i budynek)",{"$nulls":6},{"$f":"IF(G181*G180<0,\"OPŁ. STAŁE\",G181*G180)","v":{"v":2510.244457781051,"d":"2,510 zł"}}]
[null,null,"Diagram przepływu energii",null,null,{"$f":"\"Taryfa \"&P80","v":"Taryfa G11"},{"$nulls":4},"         Cenę RCEm (miesięczna Rynkowa cena energii) uśredniono na podstawie cen opublikowanych przez Polskie Sieci Elektroenergetyczne (PSE) z sześciu miesięcy 01-06/2023. Należy pamiętać, że cena RCEm jest zmienna, a więc kwota gromadzona na depozycie prosumenckim zależy nie tylko od ilości energii odprowadzonej do sieci, ale również wartości RCEm na koniec danego miesiąca."]
[{"$nulls":10},"Kwota depozytu prosumenckiego (wirtualny portfel prosumenta)",{"$nulls":6},{"$f":"G190*G197","v":{"v":1398.72,"d":"1,399 zł"}},{"$nulls":4},{"$f":"R192-V192","v":{"v":1398.72,"d":"1,399 zł"}}]
[null,null,{"$f":"H157-C179","v":{"v":3397.0485245802406,"d":"3397"}},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"R193","v":0},"zł",null,null,"Wysokość rachunku za energię elektryczną (pompa ciepła i budynek). Bez instalacji PV",{"$nulls":6},{"$f":"R181","v":{"v":7967.9385813935505,"d":"7,968 zł"}}]
[]
[null,null,{"$f":"Tauron!H12","v":{"v":0.5,"d":"0.5000"}},"zł/kWh",{"$f":"ROUND('Koszty 2025'!K139,2)","v":{"v":1.02,"d":"1.0200"}},"zł/kWh",{"$f":"ROUND((480.01+442.02+182.96+163.19)/4/1000,2)","v":{"v":0.32,"d":"0.320"}},"zł/kWh"]
[null,null,{"$f":"Tauron!L12","v":0.627},"zł/kWh",null,null,"RCEm"]
[]
[null,null,"Arkusz kalkulacyjny nie może zastąpić fachowego projektu instalacji grzewczej z pompą ciepła wykonanego przez projektanta z odpowiednimi uprawnieniami.\nAutor arkusza kalkulacyjnego nie ponosi odpowiedzialności za błędy ukryte w arkuszu, oraz za wszelkie negatywne skutki i straty wynikające z jego użytkowania. "]
[{"$nulls":16},"Autor:","PanD, 2024"]

{"sheet":"Zestawienie","index":1,"n_rows":71,"n_cols":20,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[15,15,16,18],[16,7,16,8],[16,10,16,11],[16,12,16,13],[18,15,20,18],[21,7,21,8],[21,10,21,11],[21,12,21,13],[21,15,21,18],[22,7,22,8],[22,10,22,11],[22,12,22,13],[22,15,22,18],[23,7,23,8],[23,10,23,11],[23,12,23,13],[23,15,23,18],[24,7,24,8],[24,10,24,11],[24,12,24,13],[24,15,24,18],[25,7,25,8],[25,10,25,11],[25,12,25,13],[25,15,25,18],[26,7,26,8],[26,10,26,11],[26,12,26,13],[26,15,26,18],[27,7,27,8],[27,10,27,11],[27,12,27,13],[27,15,27,18],[31,7,31,8],[31,10,31,11],[31,12,31,13],[31,15,31,18],[32,7,32,8],[32,10,32,11],[32,12,32,13],[32,15,32,18],[33,7,33,8],[33,10,33,11],[33,12,33,13],[33,15,33,18],[34,7,34,8],[34,10,34,11],[34,12,34,13],[34,15,34,18],[35,7,35,8],[35,10,35,11],[35,12,35,13],[35,15,35,18],[36,7,36,8],[36,10,36,11],[36,12,36,13],[36,15,36,18],[37,2,37,5],[40,7,40,8],[40,10,40,11],[40,12,40,13],[40,15,40,18],[41,7,41,8],[41,10,41,11],[41,12,41,13],[41,15,41,18],[42,7,42,8],[42,10,42,11],[42,12,42,13],[42,15,42,18],[46,7,46,8],[46,10,46,11],[46,12,46,13],[46,15,46,18],[47,7,47,8],[47,10,47,11],[47,12,47,13],[47,15,47,18],[48,7,48,8],[48,10,48,11],[48,12,48,13],[48,15,48,18],[49,7,49,8],[49,10,49,11],[49,12,49,13],[49,15,49,18],[50,7,50,8],[50,10,50,11],[50,12,50,13],[50,15,50,18],[51,7,51,8],[51,10,51,11],[51,12,51,13],[51,15,51,18],[55,7,55,8],[55,10,55,11],[55,12,55,13],[55,15,55,18],[56,7,56,8],[56,10,56,11],[56,12,56,13],[56,15,56,18],[57,7,57,8],[57,10,57,11],[57,12,57,13],[57,15,57,18],[58,7,58,8],[58,10,58,11],[58,12,58,13],[58,15,58,18],[59,7,59,8],[59,10,59,11],[59,12,59,13],[59,15,59,18],[60,7,60,8],[60,10,60,11],[60,12,60,13],[60,15,60,18],[64,7,64,8],[64,10,64,11],[64,12,64,13],[64,15,64,18],[65,7,65,8],[65,10,65,11],[65,12,65,13],[65,15,65,18],[66,7,66,8],[66,10,66,11],[66,12,66,13],[66,15,66,18],[67,7,67,8],[67,10,67,11],[67,12,67,13],[67,15,67,18],[68,7,68,8],[68,10,68,11],[68,12,68,13],[68,15,68,18],[69,7,69,8],[69,10,69,11],[69,12,69,13],[69,15,69,18],[70,7,70,8],[70,10,70,11],[70,12,70,13],[70,15,70,18]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-05-30"},null,{"$f":"Obliczenia!P3","v":"wersja 29/05/25"}]
[]
[]
[]
[]
[null,null,"Zestawienie wyników symulacji"]
[]
[]
[null,null,"Zestawienie wyników symulacji wszystkich pomp ciepła"]
[]
[]
[]
[]
[{"$nulls":15},"Przybliżone roczne koszty ogrzewania"]
[{"$nulls":3},"Model pompy ciepła",{"$nulls":3},"Punkt biwalentny",null,null,"SCOPPC",null,"SCOPinstalacji"]
[]
[{"$nulls":15},"Uwaga! Koszty eksploatacji wybranego modelu pompy ciepła, oszacowane z większą dokładnością, znajdują się w zakładce \"Koszty 2023\""]
[]
[]
[{"$nulls":3},"AquaSnap 30AWH-P 004HP",{"$nulls":3},{"$f":"'AWH-P004'!$E$44","v":-3.4},null,null,{"$f":"ROUND('Bilans-AWH-P004'!$K$13,2)","v":3.17},null,{"$f":"ROUND('Bilans-AWH-P004'!$K$14,3)","v":3.206},null,null,{"$f":"ROUND('Bilans-AWH-P004'!$G$2,0)","v":{"v":6752,"d":"6,752.00 zł"}},{"$nulls":3},{"$f":"IF(H22<-7,IF(H22>-17,P22,\"\"))","v":false}]
[{"$nulls":3},"AquaSnap 30AWH-P 006HP",{"$nulls":3},{"$f":"'AWH-P006'!$E$44","v":-7.5},null,null,{"$f":"ROUND('Bilans-AWH-P006'!$K$13,2)","v":3.32},null,{"$f":"ROUND('Bilans-AWH-P006'!$K$14,3)","v":3.323},null,null,{"$f":"ROUND('Bilans-AWH-P006'!$G$2,0)","v":{"v":6118,"d":"6,118.00 zł"}},{"$nulls":3},{"$f":"IF(H23<-7,IF(H23>-17,P23,\"\"))","v":{"v":6118,"d":"6,118.00 zł"}}]
[{"$nulls":3},"AquaSnap 30AWH-P 008HP",{"$nulls":3},{"$f":"'AWH-P008'!$E$44","v":-14.3},null,null,{"$f":"ROUND('Bilans-AWH-P008'!$K$13,2)","v":3.44},null,{"$f":"ROUND('Bilans-AWH-P008'!$K$14,3)","v":3.442},null,null,{"$f":"ROUND('Bilans-AWH-P008'!$G$2,0)","v":{"v":5691,"d":"5,691.00 zł"}},{"$nulls":3},{"$f":"IF(H24<-7,IF(H24>-17,P24,\"\"))","v":{"v":5691,"d":"5,691.00 zł"}}]
[{"$nulls":3},"AquaSnap 30AWH-P 012HP",{"$nulls":3},{"$f":"'AWH-P012T'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWH-P012'!$K$13,2)","v":3.51},null,{"$f":"ROUND('Bilans-AWH-P012'!$K$14,3)","v":3.506},null,null,{"$f":"ROUND('Bilans-AWH-P012'!$G$2,0)","v":{"v":5507,"d":"5,507.00 zł"}},{"$nulls":3},{"$f":"IF(H25<-7,IF(H25>-17,P25,\"\"))","v":""}]
[{"$nulls":3},"AquaSnap 30AWH-P 014HP",{"$nulls":3},{"$f":"'AWH-P014T'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWH-P014'!$K$13,2)","v":3.37},null,{"$f":"ROUND('Bilans-AWH-P014'!$K$14,3)","v":3.375},null,null,{"$f":"ROUND('Bilans-AWH-P014'!$G$2,0)","v":{"v":5660,"d":"5,660.00 zł"}},{"$nulls":3},{"$f":"IF(H26<-7,IF(H26>-17,P26,\"\"))","v":""}]
[]
[]
[]
[]
[]
[{"$nulls":3},"Vitocal 1xx-S 101.B04",{"$nulls":3},{"$f":"'B04'!E44","v":-6.8},null,null,{"$f":"ROUND('Bilans-B04'!K13,2)","v":3.24},null,{"$f":"ROUND('Bilans-B04'!K14,3)","v":3.247},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B04'!$G$2,0))","v":{"v":6284,"d":"6,284.00 zł"}},{"$nulls":3},{"$f":"IF(H32<-7,IF(H32>-17,P32,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 1xx-S 101.B06",{"$nulls":3},{"$f":"'B06'!E44","v":-8.6},null,null,{"$f":"ROUND('Bilans-B06'!K13,2)","v":3.18},null,{"$f":"ROUND('Bilans-B06'!K14,3)","v":3.185},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B06'!$G$2,0))","v":{"v":6358,"d":"6,358.00 zł"}},{"$nulls":3},{"v":6358,"d":"6,358.00 zł"}]
[{"$nulls":3},"Vitocal 1xx-S 101.B08",{"$nulls":3},{"$f":"'B08'!E44","v":-17.5},null,null,{"$f":"ROUND('Bilans-B08'!K13,2)","v":3.38},null,{"$f":"ROUND('Bilans-B08'!K14,3)","v":3.38},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B08'!$G$2,0))","v":{"v":5669,"d":"5,669.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 1xx-S 101.A12",{"$nulls":3},{"$f":"'A12'!E44","v":-17.9},null,null,{"$f":"ROUND('Bilans-A12'!K13,2)","v":3.21},null,{"$f":"ROUND('Bilans-A12'!K14,3)","v":3.209},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A12'!$G$2,0))","v":{"v":5982,"d":"5,982.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 1xx-S 101.A14",{"$nulls":3},{"$f":"'A14'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-A14'!K13,2)","v":3.22},null,{"$f":"ROUND('Bilans-A14'!K14,3)","v":3.218},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A14'!$G$2,0))","v":{"v":5955,"d":"5,955.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 1xx-S 101.A16",{"$nulls":3},{"$f":"'A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-A16'!K13,2)","v":3.15},null,{"$f":"ROUND('Bilans-A16'!K14,3)","v":3.148},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A16'!$G$2,0))","v":{"v":6066,"d":"6,066.00 zł"}},{"$nulls":3},""]
[]
[]
[]
[{"$nulls":3},"Vitocal 2xx-S 201.E06 R32",{"$nulls":3},{"$f":"'E06'!E44","v":-11.7},null,null,{"$f":"ROUND('Bilans-E06'!K13,2)","v":3.75},null,{"$f":"ROUND('Bilans-E06'!K14,3)","v":3.752},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E06'!$G$2,0))","v":{"v":5222,"d":"5,222.00 zł"}},{"$nulls":3},{"$f":"IF(H41<-7,IF(H41>-17,P41,\"\"))","v":{"v":5222,"d":"5,222.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.E08 R32",{"$nulls":3},{"$f":"'E08'!E44","v":-14.4},null,null,{"$f":"ROUND('Bilans-E08'!K13,2)","v":3.82},null,{"$f":"ROUND('Bilans-E08'!K14,3)","v":3.823},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E08'!$G$2,0))","v":{"v":5081,"d":"5,081.00 zł"}},{"$nulls":3},{"$f":"IF(H42<-7,IF(H42>-17,P42,\"\"))","v":{"v":5081,"d":"5,081.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.E10 R32",{"$nulls":3},{"$f":"'E10'!E44","v":-17.2},null,null,{"$f":"ROUND('Bilans-E10'!K13,2)","v":3.75},null,{"$f":"ROUND('Bilans-E10'!K14,3)","v":3.751},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E10'!$G$2,0))","v":{"v":5134,"d":"5,134.00 zł"}},{"$nulls":3},{"$f":"IF(H43<-7,IF(H43>-17,P43,\"\"))","v":""}]
[]
[]
[]
[{"$nulls":3},"Vitocal 2xx-S 201.D04",{"$nulls":3},{"$f":"'D04'!E44","v":-5.5},null,null,{"$f":"ROUND('Bilans-D04'!K13,2)","v":3.14},null,{"$f":"ROUND('Bilans-D04'!K14,3)","v":3.16},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D04'!$G$2,0))","v":{"v":6491,"d":"6,491.00 zł"}},{"$nulls":3},{"$f":"IF(H47<-7,IF(H47>-17,P47,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 2xx-S 201.D08",{"$nulls":3},{"$f":"'D08'!E44","v":-14.9},null,null,{"$f":"ROUND('Bilans-D08'!K13,2)","v":3.62},null,{"$f":"ROUND('Bilans-D08'!K14,3)","v":3.621},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D08'!$G$2,0))","v":{"v":5304,"d":"5,304.00 zł"}},{"$nulls":3},{"v":5304,"d":"5,304.00 zł"}]
[{"$nulls":3},"Vitocal 2xx-S 201.D10",{"$nulls":3},{"$f":"'D10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D10'!K13,2)","v":3.84},null,{"$f":"ROUND('Bilans-D10'!K13,3)","v":3.836},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D10'!$G$2,0))","v":{"v":4958,"d":"4,958.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 2xx-S 201.D13",{"$nulls":3},{"$f":"'D13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D13'!K13,2)","v":3.72},null,{"$f":"ROUND('Bilans-D13'!K14,3)","v":3.723},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D13'!$G$2,0))","v":{"v":5122,"d":"5,122.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 2xx-S 201.D16",{"$nulls":3},{"$f":"'D16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D16'!K13,2)","v":3.71},null,{"$f":"ROUND('Bilans-D16'!K14,3)","v":3.709},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D16'!$G$2,0))","v":{"v":5139,"d":"5,139.00 zł"}},{"$nulls":3},""]
[]
[]
[]
[{"$nulls":3},"Vitocal 15x-A 151.A04",{"$nulls":3},{"$f":"'151.A04'!E44","v":-6},null,null,{"$f":"ROUND('Bilans-151-A04'!K13,2)","v":3.44},null,{"$f":"ROUND('Bilans-151-A04'!K14,2)","v":3.45},null,null,{"$f":"ROUND('Bilans-151-A04'!G2,0)","v":{"v":5962,"d":"5,962.00 zł"}},{"$nulls":3},{"$f":"IF(H56<-7,IF(H56>-17,P56,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 15x-A 151.A06",{"$nulls":3},{"$f":"'151.A06'!E44","v":-11.9},null,null,{"$f":"ROUND('Bilans-151-A06'!K13,2)","v":3.57},null,{"$f":"ROUND('Bilans-151-A06'!K14,2)","v":3.57},null,null,{"$f":"ROUND('Bilans-151-A06'!G2,0)","v":{"v":5492,"d":"5,492.00 zł"}},{"$nulls":3},{"v":5492,"d":"5,492.00 zł"}]
[{"$nulls":3},"Vitocal 15x-A 151.A08",{"$nulls":3},{"$f":"'151.A08'!E44","v":-14.7},null,null,{"$f":"ROUND('Bilans-151-A08'!K13,2)","v":3.54},null,{"$f":"ROUND('Bilans-151-A08'!K14,2)","v":3.54},null,null,{"$f":"ROUND('Bilans-151-A08'!G2,0)","v":{"v":5475,"d":"5,475.00 zł"}},{"$nulls":3},{"v":5475,"d":"5,475.00 zł"}]
[{"$nulls":3},"Vitocal 15x-A 151.A10",{"$nulls":3},{"$f":"'151.A10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A10'!K13,2)","v":3.78},null,{"$f":"ROUND('Bilans-151-A10'!K14,2)","v":3.78},null,null,{"$f":"ROUND('Bilans-151-A10'!G2,0)","v":{"v":5062,"d":"5,062.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 15x-A 151.A13",{"$nulls":3},{"$f":"'151.A13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A13'!K13,2)","v":3.6},null,{"$f":"ROUND('Bilans-151-A13'!K14,2)","v":3.6},null,null,{"$f":"ROUND('Bilans-151-A13'!G2,0)","v":{"v":5333,"d":"5,333.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 15x-A 151.A16",{"$nulls":3},{"$f":"'151.A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A16'!K13,2)","v":3.6},null,{"$f":"ROUND('Bilans-151-A16'!K14,2)","v":3.6},null,null,{"$f":"ROUND('Bilans-151-A16'!G2,0)","v":{"v":5315,"d":"5,315.00 zł"}},{"$nulls":3},""]
[]
[]
[{"$nulls":3},"Vitocal 25x-A 251.A04",{"$nulls":3},{"$f":"'251.A04'!E44","v":-6},null,null,{"$f":"ROUND('Bilans-251-A04'!K13,2)","v":3.62},null,{"$f":"ROUND('Bilans-251-A04'!K14,2)","v":3.64},null,null,{"$f":"ROUND('Bilans-251-A04'!G2,0)","v":{"v":5653,"d":"5,653.00 zł"}},{"$nulls":3},{"$f":"IF(H65<-7,IF(H65>-17,P65,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 25x-A 251.A06",{"$nulls":3},{"$f":"'251.A06'!E44","v":-9.9},null,null,{"$f":"ROUND('Bilans-251-A06'!K13,2)","v":3.69},null,{"$f":"ROUND('Bilans-251-A06'!K14,2)","v":3.69},null,null,{"$f":"ROUND('Bilans-251-A06'!G2,0)","v":{"v":5380,"d":"5,380.00 zł"}},{"$nulls":3},{"v":5380,"d":"5,380.00 zł"}]
[{"$nulls":3},"Vitocal 25x-A 251.A08",{"$nulls":3},{"$f":"'251.A08'!E44","v":-14.7},null,null,{"$f":"ROUND('Bilans-251-A08'!K13,2)","v":3.57},null,{"$f":"ROUND('Bilans-251-A08'!K14,2)","v":3.57},null,null,{"$f":"ROUND('Bilans-251-A08'!G2,0)","v":{"v":5449,"d":"5,449.00 zł"}},{"$nulls":3},{"v":5449,"d":"5,449.00 zł"}]
[{"$nulls":3},"Vitocal 25x-A 251.A10",{"$nulls":3},{"$f":"'251.A10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A10'!K13,2)","v":4.09},null,{"$f":"ROUND('Bilans-251-A10'!K14,2)","v":4.09},null,null,{"$f":"ROUND('Bilans-251-A10'!G2,0)","v":{"v":4680,"d":"4,680.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 25x-A 251.A13",{"$nulls":3},{"$f":"'251.A13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A13'!K13,2)","v":3.86},null,{"$f":"ROUND('Bilans-251-A13'!K14,2)","v":3.86},null,null,{"$f":"ROUND('Bilans-251-A13'!G2,0)","v":{"v":4991,"d":"4,991.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 25x-A 251.A16",{"$nulls":3},{"$f":"'251.A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A16'!K13,2)","v":3.97},null,{"$f":"ROUND('Bilans-251-A16'!K14,2)","v":3.97},null,null,{"$f":"ROUND('Bilans-251-A16'!G2,0)","v":{"v":4845,"d":"4,845.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 25x-A 251.A19",{"$nulls":3},{"$f":"'251.A19'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A19'!K13,2)","v":3.83},null,{"$f":"ROUND('Bilans-251-A19'!K14,2)","v":3.83},null,null,{"$f":"ROUND('Bilans-251-A19'!G2,0)","v":{"v":5021,"d":"5,021.00 zł"}},{"$nulls":3},""]

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

{"sheet":"Oferta","index":3,"n_rows":63,"n_cols":22,"rows_kept":63,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[17,7,17,8],[17,12,17,13],[17,17,17,18],[20,2,21,5],[20,7,20,8],[20,12,20,13],[20,17,20,18],[23,2,24,5],[23,7,23,8],[23,12,23,13],[23,17,23,18],[26,2,27,5],[26,7,26,8],[26,12,26,13],[26,17,26,18],[29,2,30,5],[29,7,29,8],[29,12,29,13],[29,17,29,18],[32,2,33,5],[32,7,32,8],[32,12,32,13],[32,17,32,18],[35,2,36,5],[35,7,35,8],[35,12,35,13],[35,17,35,18],[38,2,39,5],[38,7,38,8],[38,12,38,13],[38,17,38,18],[41,2,42,5],[41,7,41,8],[41,12,41,13],[41,17,41,18],[44,2,45,5],[44,7,44,8],[44,12,44,13],[44,17,44,18],[47,2,48,5],[47,7,47,8],[47,12,47,13],[47,17,47,18],[50,2,51,5],[50,7,50,8],[50,12,50,13],[50,17,50,18],[55,2,56,5],[55,17,55,18]]}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-05-30"},null,{"$f":"Obliczenia!P3","v":"wersja 29/05/25"}]
[]
[]
[]
[]
[null,null,{"$f":"\"Oferta na pompę ciepła \"&Obliczenia!D58","v":"Oferta na pompę ciepła Vitocal 2xx-S 201.E06"}]
[]
[]
[null,null,"Dane Inwestora"]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Zestawienie materiałów",{"$nulls":3},"Cena katalogowa",null,null,"Rabat",null,"Wartość netto",null,null,"VAT",null,"Wartość brutto"]
[]
[{"$nulls":21},{"v":0.08,"d":"8%"}]
[null,null,{"$f":"Obliczenia!D58","v":"Vitocal 2xx-S 201.E06"},{"$nulls":9},{"$f":"H21-H21*K21","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M21*P21+M21","v":{"v":0,"d":"0.00 zł"}},{"$nulls":3},{"v":0.23,"d":"23%"}]
[]
[]
[null,null,"Zbiornik CWU",{"$nulls":9},{"$f":"H24-H24*K24","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M24*P24+M24","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H27-H27*K27","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M27*P27+M27","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H30-H30*K30","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M30*P30+M30","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H33-H33*K33","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M33*P33+M33","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H36-H36*K36","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M36*P36+M36","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H39-H39*K39","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M39*P39+M39","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H42-H42*K42","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M42*P42+M42","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H45-H45*K45","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M45*P45+M45","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H48-H48*K48","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M48*P48+M48","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H51-H51*K51","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M51*P51+M51","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[]
[]
[null,null,"Suma",{"$nulls":14},{"$f":"R21+R24+R27+R30+R33+R36+R39+R42+R45+R48+R51","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Informacje dodatkowe"]

{"sheet":"Koszty 2025","index":4,"n_rows":244,"n_cols":27,"rows_kept":69,"cut":true,"merged":[[1,16,2,16],[1,17,2,18],[1,19,2,21],[6,3,8,12],[9,3,10,11],[9,19,9,20],[10,19,10,20],[14,3,16,7],[15,9,15,10],[15,11,15,13],[16,9,16,10],[17,3,19,7],[18,9,18,10],[18,11,18,13],[19,9,19,10],[21,9,21,10],[21,11,21,13],[22,9,22,10],[23,3,25,7],[24,9,24,10],[24,11,24,13],[25,9,25,10],[26,3,28,7],[27,9,27,10],[27,11,27,13],[28,9,28,10],[37,3,38,5],[37,13,38,15],[39,13,39,14],[41,7,41,9],[41,17,41,19],[43,7,43,9],[43,13,43,14],[45,7,45,8],[45,9,45,10],[45,17,45,18],[45,19,45,20],[54,3,55,5],[54,13,55,15],[57,17,57,19],[58,7,58,9],[58,17,58,19],[60,3,60,4],[60,13,60,14],[60,17,60,18],[62,7,62,8],[62,9,62,10],[62,17,62,18],[62,19,62,20],[70,3,71,6],[70,13,71,14],[76,3,76,4],[76,7,76,8],[76,13,76,14],[76,17,76,19],[78,7,78,8],[78,9,78,10],[78,17,78,18],[78,19,78,20],[85,3,86,7],[85,13,86,17],[89,7,89,9],[89,17,89,19],[91,4,91,5],[91,6,91,8],[91,9,91,10],[91,14,91,15],[91,16,91,18],[91,19,91,20],[104,3,105,5],[108,7,108,9],[110,4,110,5],[110,6,110,8],[110,9,110,10],[128,16,129,22],[133,10,133,11],[133,14,133,16],[133,17,133,18],[133,19,133,20],[134,6,134,8],[141,10,141,11],[141,14,141,16],[141,17,141,18],[141,19,141,20],[142,6,142,8],[142,19,143,19],[142,20,143,20],[148,10,148,11],[148,14,148,16],[148,17,148,18],[148,19,148,20],[149,6,149,8],[157,3,159,20],[167,16,169,22],[175,17,180,17],[175,18,180,18],[204,12,204,14],[204,15,204,17],[204,18,204,20],[205,4,206,4],[205,6,206,6],[205,8,206,8],[205,9,205,11],[206,9,206,10],[207,9,207,10],[209,16,211,22]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$nulls":17},{"$f":"TODAY()","v":"2025-05-30"},null,"wersja 04/07/2024 URE"]
[]
[]
[]
[]
[{"$nulls":3},"Kalkulator kosztów ogrzewania i energii cieplnej"]
[]
[]
[{"$nulls":3},"Taryfy i ceny paliw i energii obowiązujące w 2025 roku"]
[{"$nulls":19},"PL"]
[]
[]
[]
[{"$nulls":3},"Powierzchnia grzewcza budynku"]
[{"$nulls":9},{"$f":"Obliczenia!H17","v":150},null,"[ m2 ]"]
[{"$nulls":9},"35 - 700"]
[{"$nulls":3},"Standard wykonania budynku",{"$nulls":11},"Standard wykonania budynku | EU"]
[{"$nulls":9},80,null,"[ kWh/m2/rok ]",{"$nulls":3},"Dom energooszczędny",{"$nulls":3},"50-60","[kWh/m2rok]"]
[{"$nulls":9},"5 - 300",{"$nulls":5},"Dom budowany obecnie WT2021",{"$nulls":3},"70-80","[kWh/m2rok]"]
[{"$nulls":15},"Dom istniejący, dobra izolacja cieplna",{"$nulls":3},"90-120","[kWh/m2rok]"]
[{"$nulls":3},"Liczba mieszkańców",{"$nulls":5},{"$f":"Obliczenia!H32","v":4},null,"[ osoby ]",{"$nulls":3},"Dom istniejący, słaba izolacja cieplna",{"$nulls":3},"130-160","[kWh/m2rok]"]
[{"$nulls":9},"2 - 50",{"$nulls":5},"Dom istniejący, bez izolacji cieplnej",{"$nulls":3},"> 170","[kWh/m2rok]"]
[{"$nulls":3},"Zużycie ciepłej wody użytkowej"]
[{"$nulls":9},{"$f":"Obliczenia!H35","v":45},null,"[ litry / dobę / os ]"]
[{"$nulls":9},"25 - 100"]
[{"$nulls":3},"Temperatura ciepłej wody użytkowej"]
[{"$nulls":9},{"$f":"Obliczenia!H38","v":44},null,"[ °C ]"]
[{"$nulls":9},"35 - 60"]
[]
[]
[]
[{"$nulls":13},"25 MJ/litra"]
[{"$nulls":7},"Zużycie paliwa",null,"Szacowane koszty",{"$nulls":7},"Zużycie paliwa",null,"Szacowane koszty"]
[]
[]
[]
[]
[]
[{"$nulls":3},"Pompa ciepła - solanka/woda",{"$nulls":9},"Pompa ciepła - powietrze/woda"]
[{"$nulls":4},"Koszt kWh",null,"Zużycie energii elektrycznej",null,null,"Szacowane koszty",{"$nulls":4},"Koszt kWh",null,"Zużycie energii elektrycznej",null,null,"Szacowane koszty"]
[{"$nulls":3},2023,{"$f":"[2]Tauron2023!V71","v":{"v":1.1269140809942981,"d":"1.13"}},"[ zł / kWh ]",null,null,2023,{"$f":"(H99+G99)*E100","v":{"v":4159.9423282072485,"d":"4160"}},"[ zł / rok ]",null,null,2023,{"$f":"[2]Tauron2023!AD71","v":{"v":1.1611071647304567,"d":"1.16"}},"[ zł / kWh ]",null,null,2023,{"$f":"(R99+Q99)*O100-V92","v":{"v":4687.226804397347,"d":"4687"}},"[ zł / rok ]"]
[]
[{"$nulls":3},"Taryfa G11",{"$f":"Tauron!BB73","v":{"v":1.1125823257959953,"d":"1.11"}},"[ zł / kWh ]",null,{"$f":"(Tauron!AR13+Tauron!AV13+Tauron!AZ13)","v":{"v":14747.168121212122,"d":"14747"}},"[ kWh ]",{"$f":"M112-L111","v":{"v":16407.43860720274,"d":"16407"}},"[ zł / rok ]",{"$f":"J112/J113-1","v":{"v":-0.09722870369739622,"d":"-9.72%"}},{"$f":"H112*E112","v":{"v":16407.43860720274,"d":"16407"}}]
[]
[]
[]
[{"$nulls":10},{"$f":"R139/(O139+P139)","v":{"v":1.0178899360714286,"d":"1.02"}},"[ zł / kWh ]",null,"G12w",{"$f":"Tauron!I17+Tauron!M17+Tauron!Q17","v":1120},{"$f":"Tauron!J17+Tauron!N17+Tauron!R17","v":1680},"[ kWh ]",{"$f":"Tauron!Q75","v":{"v":2850.091821,"d":"2850"}},"[ zł / rok ]"]
[{"$nulls":10},{"$f":"R144/P143","v":{"v":1.1123287157187034,"d":"1.11"}},"[ zł / kWh ]",{"$nulls":4},2023,{"$f":"R136+T94","v":{"v":7604.835449848744,"d":"7605"}},"[ zł / rok ]"]
[{"$nulls":10},{"$f":"R152/(O152+P152)","v":{"v":1.0051062280545415,"d":"1.01"}},"[ zł / kWh ]",null,"G12w",{"$f":"Tauron!I17+Tauron!M17+Tauron!Q17+Tauron!U17+Tauron!Y17+Tauron!AC17","v":{"v":2412.006053902439,"d":"2412"}},{"$f":"Tauron!J17+Tauron!N17+Tauron!R17+Tauron!V17+Tauron!Z17+Tauron!AD17","v":{"v":4079.4398143902445,"d":"4079"}},"[ kWh ]",{"$f":"J99+R139","v":{"v":6524.592671299897,"d":"6525"}},"[ zł / rok ]"]
[]
[{"$nulls":3},700,"kWh na 1 mieszkańca"]
[{"$nulls":17},{"$f":"M174+M180","v":{"v":14599.69644,"d":"14600"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$nulls":20},"Autor:","PanD, 2024/03"]

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

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

{"sheet":"Bilans","index":7,"n_rows":8766,"n_cols":95,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,26,4,27],[4,34,4,35],[4,37,4,38],[4,43,4,44],[4,47,4,48],[4,51,4,52]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,"Klimaty chłodny?",null,false,null,"Różnica",null,-2,{"$nulls":32},"SCOP CO i CWU"]
[null,null,"Wybór",{"$nulls":32},"CO",{"$f":"BL25","v":12364.126403861726},"kWh","CWU",{"$f":"BL30","v":2586.9767441860554},"kWh",{"$f":"ROUND((AK2+AN2)/(AN3+AK3),2)","v":3.75}]
[null,null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":18},"Wybrany produkt",null,{"$f":"Obliczenia!D58","v":"Vitocal 2xx-S 201.E06"},{"$nulls":6},"Warunek mocy obliczeniowej",{"$nulls":5},{"$f":"AK2/AK7","v":3279.9814267200163},null,null,{"$f":"AN2/AN7","v":705.0953239916935}]
[null,null,"Zapotrzebowanie energii",null,null,{"$f":"Dane!E3","v":80},{"$nulls":3},{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":33.555},null,{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":33.555},{"$nulls":19},{"$f":"Budynek!D10","v":6}]
[{"$nulls":25},"Długość sezonu","VTS 35",null,"COP",{"$nulls":5},"Wybrany VTS",null,"COP","CWU",null,"COP",null,null,"Długość sezonu","VTS 55",null,"COP",null,"VTS 45",null,"COP",null,"VTS 70",null,"COP",{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30,{"$nulls":6},"Ceny","Vitocal 200-S AWB-M-E(-AC) 201.D04",{"$f":"'D04'!B25","v":31109},{"$f":"'Bilans-D04'!G7","v":3.1595808357882595},{"$f":"BX5/BY5","v":9845.92628478798},{"$f":"BZ5","v":9845.92628478798},{"$nulls":11},"ilość \"h\" poniżej"]
[null,null,{"$f":"Meteo!N1","v":"Kraków"},null,"Dzień","T średnia",null,"T zasilania",null,"E wymagana-dzień12h",null,"E wymagana-noc12h",null,"Suma E",null,"Suma E (<12 C)",null,"Suma E (<15 C)",null,"Energia CWU",{"$nulls":6},"EPC","E2ŹC",null,null,"D16",{"$f":"'D16'!B28","v":16.7},{"$f":"IF(AF6>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,"EPC","E2ŹC",null,"EPC","E2ŹC",{"$nulls":4},"Epc","E2ŹC",null,null,"Epc","E2ŹC",null,null,"Epc","E2ŹC",{"$nulls":4},{"$f":"'D16'!D38","v":6},{"$f":"'D16'!E38","v":5.25},{"$f":"'D16'!F38","v":4.05},{"$f":"'D16'!G38","v":2.7},{"$f":"'D16'!H38","v":1.95},{"$f":"'D16'!I38","v":1.5},{"$f":"'D16'!J38","v":1.2000000000000002},{"$f":"'D16'!K38","v":0.75},{"$nulls":9},"Vitocal 200-S AWB-M-E(-AC) 201.D06",{"$f":"'D06'!B25","v":32980},{"$f":"'Bilans-D06'!G7","v":3.3936043928202513},{"$f":"BX6/BY6","v":9718.280678141156},{"$f":"BZ6","v":9718.280678141156},{"$nulls":11},"0stC","-5stC","-10stC","-15stC",{"$f":"BF22","v":-11.7}]
[2,{"$f":"HLOOKUP($C$6,meteo_pelne,A7,0)","v":2.1},{"$f":"IF($E$1=FALSE,B7,IF(B7<0,B7+$I$1,B7))","v":2.1},"I",1,{"$f":"AVERAGE(C7:C30)","v":2.358333333333333},null,{"$f":"F7*Budynek!$D$31+Budynek!$D$32","v":26.615625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F7)*12/1000","v":31.755},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F7)*12/1000","v":26.355},null,{"$f":"J7+L7","v":58.11},null,{"$f":"IF(F7=12,N7,IF(F7<12,N7,0))","v":58.11},{"$f":"IF(P7=0,\" \",P7)","v":58.11},{"$f":"IF(F7=15,N7,IF(F7<15,N7,0))","v":58.11},{"$f":"IF(R7=0,\" \",R7)","v":58.11},{"$f":"Dane!E4*(Dane!E7-10)*1/860*Dane!G4","v":7.116279069767442},{"$nulls":5},{"$f":"COUNT(Bilans!Q7:Q371)","v":198},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z7,\"błąd\"))))))))))))))))))))))))))))))))))","v":58.11},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA7,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F11,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.7695720784083404},null,"D13",{"$f":"'D13'!B28","v":16.3},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ7,AV7)))","v":58.11},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA7,AW7)))","v":0},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AC7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AT7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BB7,AX7)))","v":3.7695720784083404},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BX373,\"błąd\")))))))))))))))))))))))))))))))))))","v":2586.9767441860554},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BY373,\"błąd\")))))))))))))))))))))))))))))))))))","v":10.465116279069768},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-D06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F19,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.668974472189993},null,null,{"$f":"COUNT(Bilans!S7:S371)","v":232},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR7,\"błąd\")))))))))))))))))))))))))))))))))))","v":58.11},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS7,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F15,\"błąd\")))))))))))))))))))))))))))))))))))","v":2.7613821494759154},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ7,\"błąd\")))))))))))))))))))))))))))))))))))","v":58.11},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK7,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F28,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.4776193333152796},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK7,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL7,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F32,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":20},"Vitocal 200-S AWB-M-E(-AC) 201.D08",{"$f":"'D08'!B25","v":34363},{"$f":"'Bilans-D08'!G7","v":3.6211363586879917},9489.562556117158,9489.562556117158,{"$nulls":9},{"$f":"F7","v":2.358333333333333},{"$f":"_xlfn.SORTBY(wykres_temp,wykres_temp,1)","v":-11.7875},{"$f":"COUNTIFS(wym_temp2,\"<0\")","v":1868},{"$f":"COUNTIFS(wym_temp2,\"<-5\")","v":540},{"$f":"COUNTIFS(wym_temp2,\"<-10\")","v":108},{"$f":"COUNTIFS(wym_temp2,\"<-15\")","v":17},{"$f":"COUNTIFS(wym_temp2,\"<\"&BF22)","v":57}]
[3,1.7,{"$f":"IF($E$1=FALSE,B8,IF(B8<0,B8+$I$1,B8))","v":1.7},null,2,{"$f":"AVERAGE(C31:C54)","v":-0.7666666666666667},null,{"$f":"F8*Budynek!$D$31+Budynek!$D$32","v":27.7875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F8)*12/1000","v":37.38},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F8)*12/1000","v":31.98},null,{"$f":"J8+L8","v":69.36},null,{"$f":"IF(F8=12,N8,IF(F8<12,N8,0))","v":69.36},69.36,69.36,69.36,{"$f":"T7","v":7.116279069767442},{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z8,\"błąd\"))))))))))))))))))))))))))))))))))))","v":69.36},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA8,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D10",{"$f":"'D10'!B28","v":15.55},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ8,AV8)))","v":69.36},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA8,AW8)))","v":0},{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR8,\"błąd\")))))))))))))))))))))))))))))))))))","v":69.36},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS8,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ8,\"błąd\")))))))))))))))))))))))))))))))))))","v":69.36},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK8,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK8,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL8,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"VTS35",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N4,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.9},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O4,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.24},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P4,\"błąd\")))))))))))))))))))))))))))))))))))","v":5.5},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q4,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R4,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.5},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.25},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.536},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.965},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V4,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W4,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.38},{"$nulls":7},"Vitocal 200-S AWB-E(-AC) 201.D10",{"$f":"'D10'!B25","v":43220},{"$f":"'Bilans-D10'!G7","v":3.836426331250177},11265.692670271057,11265.692670271057,{"$nulls":9},-0.7666666666666667,-11.687499999999998]
[4,1.2,1.2,null,3,{"$f":"AVERAGE(C55:C78)","v":-1.5583333333333333},null,{"$f":"F9*Budynek!$D$31+Budynek!$D$32","v":28.084375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F9)*12/1000","v":38.805},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F9)*12/1000","v":33.405},null,72.21000000000001,null,72.21000000000001,72.21000000000001,72.21000000000001,72.21000000000001,{"$f":"T8","v":7.116279069767442},{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z9,\"błąd\"))))))))))))))))))))))))))))))))))))","v":72.21000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA9,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D08",{"$f":"'D08'!B29","v":13.620000000000001},1,null,72.21000000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR9,\"błąd\")))))))))))))))))))))))))))))))))))","v":72.21000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS9,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ9,\"błąd\")))))))))))))))))))))))))))))))))))","v":72.21000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK9,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK9,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL9,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 200-S AWB-E(-AC) 201.D13",{"$f":"'D13'!B25","v":51386},{"$f":"'Bilans-D13'!G7","v":3.723495021484344},13800.475011650573,13800.475011650573,null,null,"Emisja","CO2",{"$nulls":5},-1.5583333333333333,-10.608333333333336]
[5,0.8,0.8,null,4,{"$f":"AVERAGE(C79:C102)","v":-6.620833333333333},null,{"$f":"F10*Budynek!$D$31+Budynek!$D$32","v":29.9828125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F10)*12/1000","v":47.9175},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F10)*12/1000","v":42.5175},null,90.435,null,90.435,90.435,90.435,90.435,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z10,\"błąd\"))))))))))))))))))))))))))))))))))))","v":90.435},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA10,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D06",{"$f":"'D06'!B28","v":12.77},1,null,90.435,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR10,\"błąd\")))))))))))))))))))))))))))))))))))","v":90.435},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS10,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ10,\"błąd\")))))))))))))))))))))))))))))))))))","v":90.435},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK10,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK10,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL10,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"VTS55",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.0109090909090908,"d":"3.01"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P26,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.42},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q26,\"błąd\")))))))))))))))))))))))))))))))))))","v":5.29},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R26,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.47},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S26,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.26},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":7.776,"d":"7.78"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U26,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.55},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V26,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.84},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W26,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.08},{"$nulls":7},"Vitocal 200-S AWB-E(-AC) 201.D16",{"$f":"'D16'!B25","v":60225},{"$f":"'Bilans-D16'!G7","v":3.7090625530524037},16237.256486935583,16237.256486935583,null,null,"Węgiel kamienny, ciąg sztuczny",{"$nulls":3},329.41595441595445,"g/kWh",null,-6.620833333333333,-10.154166666666667]
[6,2,2,null,5,{"$f":"AVERAGE(C103:C126)","v":-5.933333333333334},null,{"$f":"F11*Budynek!$D$31+Budynek!$D$32","v":29.725},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F11)*12/1000","v":46.68},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F11)*12/1000","v":41.28},null,87.96000000000001,null,87.96000000000001,87.96000000000001,87.96000000000001,87.96000000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z11,\"błąd\"))))))))))))))))))))))))))))))))))))","v":87.96000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA11,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D04",{"$f":"'D04'!B28","v":11.49},1,null,87.96000000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR11,\"błąd\")))))))))))))))))))))))))))))))))))","v":87.96000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS11,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ11,\"błąd\")))))))))))))))))))))))))))))))))))","v":87.96000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK11,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK11,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL11,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"VTS45",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N15,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.23},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O15,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P15,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.83},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":5.4,"d":"5.40"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R15,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.89},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S15,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.69},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":8.232000000000001,"d":"8.23"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":9.045000000000002,"d":"9.05"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":10.4,"d":"10.40"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W15,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.06},{"$nulls":14},"Energia elektryczna (Łęg Kraków)",{"$nulls":3},860.3999999931168,"g/kWh",null,-5.933333333333334,-9.470833333333331]
[7,3.1,3.1,null,6,{"$f":"AVERAGE(C127:C150)","v":-6.879166666666669},null,{"$f":"F12*Budynek!$D$31+Budynek!$D$32","v":30.079687500000002},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F12)*12/1000","v":48.38250000000001},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F12)*12/1000","v":42.98250000000001},null,91.36500000000001,null,91.36500000000001,91.36500000000001,91.36500000000001,91.36500000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z12,\"błąd\"))))))))))))))))))))))))))))))))))))","v":91.36500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA12,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},91.36500000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR12,\"błąd\")))))))))))))))))))))))))))))))))))","v":91.36500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS12,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ12,\"błąd\")))))))))))))))))))))))))))))))))))","v":91.36500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK12,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK12,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL12,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"VTS70",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!D54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!E54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!F54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!G54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!H54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!I54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!J54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!K54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!L54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!M54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":7},"Vitocal 100-S AWB-M-E(-AC) 101.B04",{"$f":"'B04'!B25","v":26907},{"$f":"'Bilans-B04'!G7","v":3.247394670315746},8285.719086120142,8285.719086120142,{"$nulls":9},-6.879166666666669,-8.741666666666667]
[8,4.3,4.3,null,7,{"$f":"AVERAGE(C151:C174)","v":-6.541666666666667},null,{"$f":"F13*Budynek!$D$31+Budynek!$D$32","v":29.953125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F13)*12/1000","v":47.775},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F13)*12/1000","v":42.375},null,90.15,null,90.15,90.15,90.15,90.15,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z13,\"błąd\"))))))))))))))))))))))))))))))))))))","v":90.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA13,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A16",{"$f":"'A16'!B28","v":15.483985200000001},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA13,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR13,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ13,AV13)))","v":90.15},0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR13,\"błąd\")))))))))))))))))))))))))))))))))))","v":90.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS13,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ13,\"błąd\")))))))))))))))))))))))))))))))))))","v":90.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK13,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK13,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL13,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 100-S AWB-M-E(-AC) 101.B06",{"$f":"'B06'!B25","v":28000},{"$f":"'Bilans-B06'!G7","v":3.1848218189964568},8791.700632352127,8791.700632352127,null,null,"Na budynek",{"$nulls":6},-6.541666666666667,-7.650000000000001]
[9,4.5,4.5,null,8,{"$f":"AVERAGE(C175:C198)","v":-3.6583333333333328},null,{"$f":"F14*Budynek!$D$31+Budynek!$D$32","v":28.871875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F14)*12/1000","v":42.584999999999994},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F14)*12/1000","v":37.184999999999995},null,79.76999999999998,null,79.76999999999998,79.76999999999998,79.76999999999998,79.76999999999998,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z14,\"błąd\"))))))))))))))))))))))))))))))))))))","v":79.76999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA14,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A14",{"$f":"'A14'!B28","v":15.1411196},1,null,79.76999999999998,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR14,\"błąd\")))))))))))))))))))))))))))))))))))","v":79.76999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS14,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ14,\"błąd\")))))))))))))))))))))))))))))))))))","v":79.76999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK14,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK14,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL14,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":4},-20,-15,-7,2,7,10,12,15,20,30,{"$nulls":7},"Vitocal 100-S AWB-M-E(-AC) 101.B08",{"$f":"'B08'!B25","v":29055},{"$f":"'Bilans-B08'!G7","v":3.3803559210057},8595.248748645308,8595.248748645308,null,null,"Węgiel kamienny, ciąg sztuczny",{"$nulls":3},{"$f":"(BL25+BL30+BL35)*CH10/1000","v":4928.746190446079},"kg",null,-3.6583333333333328,-7.383333333333334]
[10,4.8,4.8,null,9,{"$f":"AVERAGE(C199:C222)","v":-6.004166666666666},null,{"$f":"F15*Budynek!$D$31+Budynek!$D$32","v":29.7515625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F15)*12/1000","v":46.8075},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F15)*12/1000","v":41.4075},null,88.215,null,88.215,88.215,88.215,88.215,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z15,\"błąd\"))))))))))))))))))))))))))))))))))))","v":88.215},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA15,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A12",{"$f":"'A12'!B28","v":14.274038000000001},1,null,88.215,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR15,\"błąd\")))))))))))))))))))))))))))))))))))","v":88.215},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS15,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ15,\"błąd\")))))))))))))))))))))))))))))))))))","v":88.215},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK15,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK15,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL15,\"błąd\"))))))))))))))))))","v":"błąd"},null,null,"Moc budynku",null,{"$f":"ROUND(BF6,2)","v":6},{"$f":"ROUND(BG6,2)","v":5.25},4.05,2.7,1.95,1.5,1.2,0.75,{"$nulls":9},"Vitocal 100-S AWB-E(-AC) 101.A12",{"$f":"'A12'!B25","v":35204},{"$f":"'Bilans-A12'!G7","v":3.20947768930777},10968.762960179014,10968.762960179014,null,null,"Energia elektryczna (Łęg Kraków)",{"$nulls":3},{"$f":"(BL27+BL32+BL35)*CH11/1000","v":3438.2001505213334},"kg",null,-6.004166666666666,-7.162499999999999]
[11,5,5,null,10,{"$f":"AVERAGE(C223:C246)","v":-0.41666666666666674},null,{"$f":"F16*Budynek!$D$31+Budynek!$D$32","v":27.65625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F16)*12/1000","v":36.75},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F16)*12/1000","v":31.35},null,68.1,null,68.1,68.1,68.1,68.1,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z16,\"błąd\"))))))))))))))))))))))))))))))))))))","v":68.1},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA16,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B08",{"$f":"'B08'!B28","v":10.98},1,null,68.1,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR16,\"błąd\")))))))))))))))))))))))))))))))))))","v":68.1},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS16,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ16,\"błąd\")))))))))))))))))))))))))))))))))))","v":68.1},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK16,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK16,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL16,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 100-S AWB-E(-AC) 101.A14",{"$f":"'A14'!B25","v":36761},{"$f":"'Bilans-A14'!G7","v":3.2178263315460716},11424.17154077343,11424.17154077343,null,null,"Różnica",{"$nulls":3},{"$f":"(CH15-CH14)*(-1)","v":{"v":1490.5460399247454,"d":"1491"}},"kg",null,-0.41666666666666674,-7.020833333333335]
[12,5.1,5.1,null,11,{"$f":"AVERAGE(C247:C270)","v":-0.9583333333333334},null,{"$f":"F17*Budynek!$D$31+Budynek!$D$32","v":27.859375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F17)*12/1000","v":37.725},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F17)*12/1000","v":32.325},null,70.05000000000001,null,70.05000000000001,70.05000000000001,70.05000000000001,70.05000000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z17,\"błąd\"))))))))))))))))))))))))))))))))))))","v":70.05000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA17,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B06",{"$f":"'B06'!B28","v":8.7},{"$f":"IF(AF17>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,70.05000000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR17,\"błąd\")))))))))))))))))))))))))))))))))))","v":70.05000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS17,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ17,\"błąd\")))))))))))))))))))))))))))))))))))","v":70.05000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK17,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK17,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL17,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},{"$f":"IF(C3=\"Grzejniki niskotemperaturowe 55/45\",\"Moc grzewcza pompy ciepła dla W55\",IF(C3=\"Ogrzewanie podłogowe\",\"Moc grzewcza pompy ciepła dla W35\",IF(C3=\"Grzejniki wysokotemperaturowe 70/55\",\"Moc grzewcza pompy ciepła dla W70\",\"Moc grzewcza pompy ciepła dla W45\")))","v":"Moc grzewcza pompy ciepła dla W35"},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BF10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BF8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BF12,2),ROUND(BF11,2))))","v":3.9},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BG10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BG8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BG12,2),ROUND(BG11,2))))","v":4.24},5.5,6.15,7.5,8.25,8.54,8.97,9.68,11.38,{"$nulls":7},"Vitocal 100-S AWB-E(-AC) 101.A16",{"$f":"'A16'!B25","v":37672},{"$f":"'Bilans-A16'!G7","v":3.1483813118485133},11965.513789014834,11965.513789014834,{"$nulls":9},-0.9583333333333334,-6.879166666666669]
[13,5.1,5.1,null,12,{"$f":"AVERAGE(C271:C294)","v":-1.1375000000000002},null,{"$f":"F18*Budynek!$D$31+Budynek!$D$32","v":27.9265625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F18)*12/1000","v":38.0475},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F18)*12/1000","v":32.6475},null,70.695,null,70.695,70.695,70.695,70.695,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z18,\"błąd\"))))))))))))))))))))))))))))))))))))","v":70.695},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA18,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B04",{"$f":"'B04'!B28","v":8.45},{"$f":"IF(AF18>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,70.695,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR18,\"błąd\")))))))))))))))))))))))))))))))))))","v":70.695},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS18,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ18,\"błąd\")))))))))))))))))))))))))))))))))))","v":70.695},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK18,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK18,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL18,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":28},"1 drzewo pochłania 7 kg CO2 rocznie",{"$nulls":3},{"$f":"(CH16/7)","v":{"v":212.9351485606779,"d":"213"}},"sztuk",null,-1.1375000000000002,-6.620833333333333]
[14,5.2,5.2,null,13,{"$f":"AVERAGE(C295:C318)","v":-1.6124999999999998},null,{"$f":"F19*Budynek!$D$31+Budynek!$D$32","v":28.1046875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F19)*12/1000","v":38.9025},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F19)*12/1000","v":33.5025},null,72.405,null,72.405,72.405,72.405,72.405,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z19,\"błąd\"))))))))))))))))))))))))))))))))))))","v":72.405},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA19,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},72.405,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR19,\"błąd\")))))))))))))))))))))))))))))))))))","v":72.405},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS19,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ19,\"błąd\")))))))))))))))))))))))))))))))))))","v":72.405},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK19,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK19,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL19,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},{"$f":"Obliczenia!AA13","v":"Ogrzewanie podłogowe"},{"$nulls":31},-1.6124999999999998,-6.541666666666667]
[15,4.7,4.7,null,14,{"$f":"AVERAGE(C319:C342)","v":-4.679166666666667},null,{"$f":"F20*Budynek!$D$31+Budynek!$D$32","v":29.2546875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F20)*12/1000","v":44.4225},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F20)*12/1000","v":39.0225},null,83.445,null,83.445,83.445,83.445,83.445,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z20,\"błąd\"))))))))))))))))))))))))))))))))))))","v":83.445},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA20,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},83.445,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR20,\"błąd\")))))))))))))))))))))))))))))))))))","v":83.445},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS20,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ20,\"błąd\")))))))))))))))))))))))))))))))))))","v":83.445},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK20,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK20,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL20,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},-4.679166666666667,-6.4125000000000005]
[16,4.3,4.3,null,15,{"$f":"AVERAGE(C343:C366)","v":-7.650000000000001},null,{"$f":"F21*Budynek!$D$31+Budynek!$D$32","v":30.36875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F21)*12/1000","v":49.77},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F21)*12/1000","v":44.370000000000005},null,94.14000000000001,null,94.14000000000001,94.14000000000001,94.14000000000001,94.14000000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z21,\"błąd\"))))))))))))))))))))))))))))))))))))","v":94.14000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA21,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},94.14000000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR21,\"błąd\")))))))))))))))))))))))))))))))))))","v":94.14000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS21,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ21,\"błąd\")))))))))))))))))))))))))))))))))))","v":94.14000000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK21,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK21,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL21,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":4},"Punkt biwalentny",{"$nulls":30},-7.650000000000001,-6.054166666666666]
[17,3.8,3.8,null,16,{"$f":"AVERAGE(C367:C390)","v":0.5708333333333332},null,{"$f":"F22*Budynek!$D$31+Budynek!$D$32","v":27.2859375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F22)*12/1000","v":34.9725},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F22)*12/1000","v":29.5725},null,64.545,null,64.545,64.545,64.545,64.545,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z22,\"błąd\"))))))))))))))))))))))))))))))))))))","v":64.545},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA22,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A04",{"$f":"'151.A04'!B27","v":10.24},{"$f":"IF(AF22>=$AF$4,1,0)","v":1},null,64.545,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR22,\"błąd\")))))))))))))))))))))))))))))))))))","v":64.545},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS22,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ22,\"błąd\")))))))))))))))))))))))))))))))))))","v":64.545},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK22,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK22,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL22,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":4},{"$f":"IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E06\",'E06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E08\",'E08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E10\",'E10'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B04\",'B04'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B06\",'B06'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B08\",'B08'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A12\",'A12'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A14\",'A14'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A16\",'A16'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D04\",'D04'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D06\",'D06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D08\",'D08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D10\",'D10'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D13\",'D13'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D16\",'D16'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A10\",'151.A10'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A13\",'151.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A16\",'151.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A10\",'251.A10'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A13\",'251.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A08\",'151.A08'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A06\",'151.A06'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A04\",'151.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A04\",'251.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A06\",'251.A06'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A08\",'251.A08'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P006HP\",'AWH-P006'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P008HP\",'AWH-P008'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P004HP\",'AWH-P004'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!D58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A16\",'251.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A19\",'251.A19'!E44,\"błąd\")))))))))))))))))))))))))))))))))))","v":-11.7},{"$nulls":30},0.5708333333333332,-6.0125]
[18,2.7,2.7,null,17,{"$f":"AVERAGE(C391:C414)","v":-2.5208333333333335},null,{"$f":"F23*Budynek!$D$31+Budynek!$D$32","v":28.4453125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F23)*12/1000","v":40.5375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F23)*12/1000","v":35.1375},null,75.67500000000001,null,75.67500000000001,75.67500000000001,75.67500000000001,75.67500000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z23,\"błąd\"))))))))))))))))))))))))))))))))))))","v":75.67500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA23,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A06",{"$f":"'151.A06'!B27","v":11.370000000000001},1,null,75.67500000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR23,\"błąd\")))))))))))))))))))))))))))))))))))","v":75.67500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS23,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ23,\"błąd\")))))))))))))))))))))))))))))))))))","v":75.67500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK23,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK23,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL23,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},-2.5208333333333335,-6.004166666666666]
[19,1.5,1.5,null,18,{"$f":"AVERAGE(C415:C438)","v":-7.162499999999999},null,{"$f":"F24*Budynek!$D$31+Budynek!$D$32","v":30.1859375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F24)*12/1000","v":48.89249999999999},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F24)*12/1000","v":43.49249999999999},null,92.38499999999999,null,92.38499999999999,92.38499999999999,92.38499999999999,92.38499999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z24,\"błąd\"))))))))))))))))))))))))))))))))))))","v":92.38499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA24,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A08",{"$f":"'151.A08'!B27","v":11.78},1,null,92.38499999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR24,\"błąd\")))))))))))))))))))))))))))))))))))","v":92.38499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS24,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ24,\"błąd\")))))))))))))))))))))))))))))))))))","v":92.38499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK24,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK24,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL24,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},-7.162499999999999,-5.933333333333334]
[20,0.4,0.4,null,19,{"$f":"AVERAGE(C439:C462)","v":-5.270833333333333},null,{"$f":"F25*Budynek!$D$31+Budynek!$D$32","v":29.4765625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F25)*12/1000","v":45.4875},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F25)*12/1000","v":40.0875},null,85.57499999999999,null,85.57499999999999,85.57499999999999,85.57499999999999,85.57499999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z25,\"błąd\"))))))))))))))))))))))))))))))))))))","v":85.57499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA25,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A10",{"$f":"'151.A10'!B28","v":14.719999999999999},1,null,85.57499999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR25,\"błąd\")))))))))))))))))))))))))))))))))))","v":85.57499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS25,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ25,\"błąd\")))))))))))))))))))))))))))))))))))","v":85.57499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK25,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK25,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL25,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"SCOP PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G4,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.7512831763080574,"d":"3.75"}},null,"Energia CO budynku",{"$nulls":3},{"$f":"Q375","v":12364.126403861726},"kWh",{"$f":"(BL25-BL26)/BL37","v":{"v":0.2192196900388147,"d":"22%"}},{"$nulls":22},-5.270833333333333,-5.854166666666668]
[21,-0.1,-0.1,null,20,{"$f":"AVERAGE(C463:C486)","v":-7.383333333333334},null,{"$f":"F26*Budynek!$D$31+Budynek!$D$32","v":30.26875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F26)*12/1000","v":49.29},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F26)*12/1000","v":43.89},null,93.18,null,93.18,93.18,93.18,93.18,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z26,\"błąd\"))))))))))))))))))))))))))))))))))))","v":93.18},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA26,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A13",{"$f":"'151.A13'!B28","v":15.77},1,null,93.18,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR26,\"błąd\")))))))))))))))))))))))))))))))))))","v":93.18},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS26,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ26,\"błąd\")))))))))))))))))))))))))))))))))))","v":93.18},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK26,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK26,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL26,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"Udział PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G5,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":0.9992295409213601,"d":"1.00"}},null,"Energia na CO ze środowiska",{"$nulls":3},{"$f":"BL25-BL25/AK7","v":9084.14497714171},"kWh",{"$f":"BL26/BL37","v":{"v":0.6071447325688322,"d":"61%"}},{"$nulls":22},-7.383333333333334,-5.270833333333333]
[22,-0.7,-0.7,null,21,{"$f":"AVERAGE(C487:C510)","v":-4.954166666666667},null,{"$f":"F27*Budynek!$D$31+Budynek!$D$32","v":29.3578125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F27)*12/1000","v":44.9175},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F27)*12/1000","v":39.5175},null,84.435,null,84.435,84.435,84.435,84.435,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z27,\"błąd\"))))))))))))))))))))))))))))))))))))","v":84.435},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA27,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A04",{"$f":"'251.A04'!B28","v":10.54},1,null,84.435,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR27,\"błąd\")))))))))))))))))))))))))))))))))))","v":84.435},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS27,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ27,\"błąd\")))))))))))))))))))))))))))))))))))","v":84.435},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK27,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK27,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL27,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"Udział grzałki",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G6,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":0.000770459078639929,"d":"0.00"}},null,"Energia na CO z sieci",{"$nulls":3},{"$f":"BL25/AK7","v":3279.9814267200163},"kWh",{"$f":"BL27/BL37","v":{"v":0.2192196900388147,"d":"22%"}},{"$nulls":22},-4.954166666666667,-4.954166666666667]
[23,-1.2,-1.2,null,22,{"$f":"AVERAGE(C511:C534)","v":-1.170833333333333},null,{"$f":"F28*Budynek!$D$31+Budynek!$D$32","v":27.9390625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F28)*12/1000","v":38.1075},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F28)*12/1000","v":32.7075},null,70.815,null,70.815,70.815,70.815,70.815,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z28,\"błąd\"))))))))))))))))))))))))))))))))))))","v":70.815},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA28,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A06",{"$f":"'251.A06'!B28","v":11.74},1,null,70.815,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR28,\"błąd\")))))))))))))))))))))))))))))))))))","v":70.815},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS28,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ28,\"błąd\")))))))))))))))))))))))))))))))))))","v":70.815},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK28,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK28,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL28,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"SCOP Instalacji",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G7,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.7520542294515917,"d":"3.75"}},null,"energia na grzałkę",{"$nulls":3},{"$f":"AJ373","v":0.5066575894612483},"kWh",{"$nulls":23},-1.170833333333333,-4.925000000000001]
[24,-1.6,-1.6,null,23,{"$f":"AVERAGE(C535:C558)","v":6.520833333333333},null,{"$f":"F29*Budynek!$D$31+Budynek!$D$32","v":25.0546875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F29)*12/1000","v":24.262500000000003},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F29)*12/1000","v":18.862500000000004},null,43.12500000000001,null,43.12500000000001,43.12500000000001,43.12500000000001,43.12500000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z29,\"błąd\"))))))))))))))))))))))))))))))))))))","v":43.12500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA29,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A08",{"$f":"'251.A08'!B28","v":12.49},1,null,43.12500000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR29,\"błąd\")))))))))))))))))))))))))))))))))))","v":43.12500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS29,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ29,\"błąd\")))))))))))))))))))))))))))))))))))","v":43.12500000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK29,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK29,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL29,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},6.520833333333333,-4.875000000000001]
[25,-2.1,-2.1,null,24,{"$f":"AVERAGE(C559:C582)","v":3.9875000000000003},null,{"$f":"F30*Budynek!$D$31+Budynek!$D$32","v":26.0046875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F30)*12/1000","v":28.8225},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F30)*12/1000","v":23.4225},null,52.245000000000005,null,52.245000000000005,52.245000000000005,52.245000000000005,52.245000000000005,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z30,\"błąd\"))))))))))))))))))))))))))))))))))))","v":52.245000000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA30,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A10",{"$f":"'251.A10'!B28","v":14.719999999999999},1,null,52.245000000000005,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR30,\"błąd\")))))))))))))))))))))))))))))))))))","v":52.245000000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS30,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ30,\"błąd\")))))))))))))))))))))))))))))))))))","v":52.245000000000005},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK30,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK30,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL30,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":6},"Energia CWU budynku",{"$nulls":3},{"$f":"AL7","v":2586.9767441860554},"kWh",{"$f":"(BL30-BL31)/BL37","v":{"v":0.0471255041611158,"d":"5%"}},{"$nulls":22},3.9875000000000003,-4.845833333333334]
[26,-2.5,-2.5,null,25,{"$f":"AVERAGE(C583:C606)","v":2.9250000000000007},null,{"$f":"F31*Budynek!$D$31+Budynek!$D$32","v":26.403125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F31)*12/1000","v":30.735},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F31)*12/1000","v":25.335},null,56.07,null,56.07,56.07,56.07,56.07,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z31,\"błąd\"))))))))))))))))))))))))))))))))))))","v":56.07},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA31,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A13",{"$f":"'251.A13'!B28","v":15.77},1,null,56.07,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR31,\"błąd\")))))))))))))))))))))))))))))))))))","v":56.07},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS31,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ31,\"błąd\")))))))))))))))))))))))))))))))))))","v":56.07},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK31,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK31,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL31,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":6},"Energia na CWU ze środowiska",{"$nulls":3},{"$f":"BL30-BL30/AN7","v":1881.881420194362},"kWh",{"$f":"BL31/BL37","v":{"v":0.12577676759510134,"d":"13%"}},{"$nulls":22},2.9250000000000007,-4.845833333333334]
[289,-1.3,-1.3,null,15,{"$f":"AVERAGE(C6895:C6918)","v":13.491666666666667},null,{"$f":"F294*Budynek!$D$31+Budynek!$D$32","v":22.440625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F294)*12/1000","v":11.714999999999998},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F294)*12/1000","v":6.314999999999999},null,18.029999999999998,null,0," ",18.029999999999998,18.029999999999998,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z294,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA294,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},0,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK294,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL294,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},13.491666666666667,15.512499999999998]
[462,-9.9,-9.9]
[597,1.6,1.6]
[1041,-2,-2]
[1186,-3.5,-3.5]
[1484,5.9,5.9]
[1775,-0.2,-0.2]
[2063,0.2,0.2]
[2364,13.3,13.3]
[2642,5.5,5.5]
[3005,9.9,9.9]
[3371,20.2,20.2]
[3584,14.2,14.2]
[3925,16.4,16.4]
[4163,16.7,{"$f":"IF($E$1=FALSE,B4168,IF(B4168<0,B4168+$I$1,B4168))","v":16.7}]
[4514,12.2,12.2]
[4742,24.1,24.1]
[4822,13.9,13.9]
[5185,11.1,11.1]
[5411,22.2,22.2]
[5764,9.2,9.2]
[5981,11.9,11.9]
[6418,9.3,9.3]
[6706,12.4,12.4]
[7007,10.4,10.4]
[7285,7.5,7.5]
[7561,4.9,4.9]
[7864,1.4,1.4]
[8150,8.4,8.4]
[8443,2.4,2.4]
[8524,-5.5,-5.5]
[8755,3.5,3.5]
[8756,3.6,3.6]
[8757,3.8,3.8]
[8758,4.1,4.1]
[8759,4.3,4.3]
[8760,4.3,4.3]
[8761,4.2,4.2]

{"sheet":"AWH-P004","index":8,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH008HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.86},{"$f":"E7*Dane!$E$26","v":2.47},{"$f":"F7*Dane!$E$26","v":3.35},{"$f":"G7*Dane!$E$26","v":3.75},{"$f":"H7*Dane!$E$26","v":3.95},{"$f":"I7*Dane!$E$26","v":4.05},{"$f":"S5*T3+S6","v":4.093999999999999},{"$f":"$S$5*U3+$S$6","v":4.16},{"$f":"J7*Dane!$E$26","v":4.27},{"$f":"K7*Dane!$E$26","v":4.489999999999999}]
[null,"Q",null,2.86,2.47,3.35,3.75,3.95,4.05,4.27,{"$f":"J5+(J5-I5)","v":4.489999999999999},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-0.07799999999999993},{"$f":"(P4-O4)/(P3-O3)","v":0.10999999999999999},{"$f":"(Q4-P4)/(Q3-P3)","v":0.04444444444444443},{"$f":"(R4-Q4)/(R3-Q3)","v":0.040000000000000036},{"$f":"(S4-R4)/(S3-R3)","v":0.033333333333333215},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.021999999999999974},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.021999999999999974}]
[null,"COP",null,1.61,2.14,2.75,3.7,4.9,5.07,7.06,4.54,null,"b=",{"$f":"N4-N5*$N$3","v":1.3000000000000012},{"$f":"O4-O5*O3","v":4.12},{"$f":"P4-P5*P3","v":3.661111111111111},{"$f":"Q4-Q5*Q3","v":3.67},{"$f":"R4-R5*R3","v":3.7166666666666677},{"$f":"S4-S5*$S$3","v":3.83},null,null,{"$f":"V4-V5*V3","v":3.83}]
[{"$nulls":3},{"$f":"D5","v":2.86},2.47,3.35,3.75,3.95,4.05,{"$f":"I7/I5*J5","v":4.27},{"$f":"J7/J5*K5","v":4.489999999999999},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.86},2.47,3.35,3.75,3.95,4.05,{"$f":"T4","v":4.093999999999999},{"$f":"U4","v":4.16},{"$f":"V5*V3+V6","v":4.27},{"$f":"W4","v":4.489999999999999}]
[null,"Q",null,2.47,3.59,3.11,3.49,3.85,3.98,3.98,{"$f":"J9+(J9-I9)","v":3.98},null,"COP",{"$f":"D6","v":1.61},2.14,2.75,3.7,4.9,5.07,{"$f":"T3*S10+S11","v":5.468},{"$f":"U3*S10+S11","v":6.0649999999999995},{"$f":"J6","v":7.06},{"$f":"K6","v":4.54}]
[null,"COP",null,1.36,1.76,2.17,2.91,3.65,3.87,4.98,5.3,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.10600000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.07624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10555555555555557},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.05666666666666664},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.19899999999999993},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.25199999999999995}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.7300000000000004},{"$f":"O9-O10*O3","v":3.28375},{"$f":"P9-P10*P3","v":3.488888888888889},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.503333333333334},{"$f":"S9-S10*$S$3","v":3.080000000000001},null,null,{"$f":"V9-V10*V3","v":12.099999999999998}]
[null,"Q",null,2.12,2.98,3.05,3.55,3.75,3.75,3.9,{"$f":"J12+(J12-I12)","v":4.05},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2360000000000002,"d":"1.24"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.6440000000000001,"d":"1.64"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.042,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.706,"d":"2.71"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.37},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.5220000000000002,"d":"3.52"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.46},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.792,"d":"4.79"}},null,"COP=",{"$f":"N10*N3+N11","v":1.6100000000000003},{"$f":"O10*O3+O11","v":2.14},2.75,3.7,4.9,5.07,{"$f":"T9","v":5.468},{"$f":"U9","v":6.0649999999999995},7.059999999999999,{"$f":"W9","v":4.54}]
[{"$nulls":3},{"$f":"D12","v":2.12},{"$f":"E12","v":2.98},3.05,3.55,3.75,3.75,{"v":3.9,"d":"3.90"},4.05,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.05,1.47,1.85,2.4,2.95,3,3.68,4.03,null,"Q",{"$f":"D9*Dane!$E$26","v":2.47},{"$f":"E9*Dane!$E$26","v":3.59},{"$f":"F9*Dane!$E$26","v":3.11},{"$f":"G9*Dane!$E$26","v":3.49},{"$f":"H9*Dane!$E$26","v":3.85},{"$f":"I9*Dane!$E$26","v":3.98},{"$f":"S16*T14+S17","v":3.98},{"$f":"$S$16*U14+$S$17","v":3.98},{"$f":"J9*Dane!$E$26","v":3.98},{"$f":"K9*Dane!$E$26","v":3.98}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999992},{"$f":"(P15-O15)/(P3-O3)","v":-0.06},{"$f":"(Q15-P15)/(Q3-P3)","v":0.04222222222222226},{"$f":"(R15-Q15)/(R3-Q3)","v":0.07199999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.0433333333333333},{"$f":"(V15-S15)/($V$3-$S$3)","v":0},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0}]
[null,"Napełnienie",{"$nulls":3},0.39,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.949999999999999},{"$f":"O15-O16*O3","v":2.69},{"$f":"P15-P16*P3","v":3.405555555555556},{"$f":"Q15-Q16*Q3","v":3.346},{"$f":"R15-R16*R3","v":3.546666666666667},{"$f":"S15-S16*$S$3","v":3.98},null,null,{"$f":"V15-V16*V14","v":3.98}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},61,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.4700000000000006},{"$f":"O16*O14+O17","v":3.59},3.1100000000000003,3.49,3.85,3.98,{"$f":"T15","v":3.98},{"$f":"U15","v":3.98},3.98,{"$f":"W15","v":3.98}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},64,{"$nulls":6},"COP",{"$f":"D10","v":1.36},1.76,2.17,2.91,3.65,3.87,{"$f":"T14*S21+S22","v":4.0920000000000005},{"$f":"U14*S21+S22","v":4.425000000000001},{"$f":"J10","v":4.98},{"$f":"K10","v":5.3}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07999999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.05124999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08222222222222225},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14799999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.0733333333333334},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.11100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.03199999999999994}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.96},{"$f":"O20-O21*O14","v":2.5287499999999996},{"$f":"P20-P21*P14","v":2.7455555555555557},{"$f":"Q20-Q21*Q14","v":2.6140000000000003},{"$f":"R20-R21*R14","v":3.136666666666666},{"$f":"S20-S21*$S$3","v":2.76},null,null,{"$f":"V20-V21*V14","v":4.340000000000002}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3600000000000003},{"$f":"O21*O14+O22","v":1.7599999999999998},2.17,2.91,3.6499999999999995,3.87,{"$f":"T20","v":4.0920000000000005},{"$f":"U20","v":4.425000000000001},4.98,{"$f":"W20","v":5.3}]
[null,{"$f":"ROUND((2100+300)*4.65/0.65,0)","v":17169},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":11.86},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.12},{"$f":"E14*Dane!$E$26","v":2.98},{"$f":"F14*Dane!$E$26","v":3.05},{"$f":"G14*Dane!$E$26","v":3.55},{"$f":"H14*Dane!$E$26","v":3.75},{"$f":"I14*Dane!$E$26","v":3.75},{"$f":"S27*T25+S28","v":3.78},{"$f":"S27*U25+S28","v":3.825},{"$f":"J14*Dane!$E$26","v":3.9},{"$f":"K14*Dane!$E$26","v":4.05}]
[null,{"$f":"D14+9","v":{"v":11.120000000000001,"d":"11.12"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.172},{"$f":"(P26-O26)/(P3-O3)","v":8.74999999999998E-3},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R26-Q26)/(R3-Q3)","v":0.040000000000000036},{"$f":"(S26-R26)/(S3-R3)","v":0},{"$f":"(V26-S26)/(V3-S3)","v":0.01499999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.01499999999999999}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.86},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.56},3.1112499999999996,3.4388888888888887,3.4699999999999998,3.75,3.6,null,null,{"$f":"V26-V27*V25","v":3.6}]
[null,{"$f":"D9+9","v":11.47},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.12},{"$f":"O27*O25+O28","v":2.98},3.05,3.55,3.75,3.75,{"$f":"T26","v":3.78},{"$f":"U26","v":3.825},3.9,{"$f":"W26","v":4.05}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2360000000000002,"d":"1.24"}},{"v":1.6440000000000001,"d":"1.64"},{"v":2.042,"d":"2.04"},{"v":2.706,"d":"2.71"},3.37,{"v":3.5220000000000002,"d":"3.52"},{"$f":"T25*S32+S33","v":3.7096},{"$f":"U25*S32+S33","v":3.991},{"$f":"J13","v":4.46},{"$f":"K13","v":4.792}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.08159999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04974999999999996},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07377777777777779},{"$f":"(R31-Q31)/(R25-Q25)","v":0.13280000000000003},{"$f":"(S31-R31)/(S25-R25)","v":0.050666666666666714},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09379999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.033199999999999986}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.868},{"$f":"O31-O32*O25","v":2.3902499999999995},{"$f":"P31-P32*P25","v":2.5584444444444445},{"$f":"Q31-Q32*Q25","v":2.4404},{"$f":"R31-R32*R25","v":3.015333333333333},{"$f":"S31-S32*$S$3","v":2.5840000000000005},null,null,{"$f":"V31-V32*V25","v":3.7960000000000003}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2360000000000002},{"$f":"O32*O25+O33","v":1.6440000000000001},2.042,2.706,3.37,3.5220000000000002,{"$f":"T31","v":3.7096},{"$f":"U31","v":3.991},4.46,{"$f":"W31","v":4.792}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":23.611111111111075},-4.307692307692308,-3.4,-3.526315789473683,-3.909090909090917,-4.825581395348839,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.825581395348839},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.825581395348839},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-4.825581395348839},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-4.825581395348839}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-3.4},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-3.4},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-3.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH008HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.467169811320755},{"$f":"E66*Dane!$E$26","v":2.16},{"$f":"F66*Dane!$E$26","v":3.1799999999999997},{"$f":"G66*Dane!$E$26","v":3.7800000000000002},{"$f":"H66*Dane!$E$26","v":3.325},{"$f":"I66*Dane!$E$26","v":3.8600000000000003},{"$f":"I57*J52+I58","v":3.9400000000000004},{"$f":"I57*K52+I58","v":4.0600000000000005},{"$f":"L66*Dane!$E$26","v":4.26},{"$f":"M66*Dane!$E$26","v":4.659999999999999}]
[null,"COP",null,{"$f":"E55/F55*E55","v":0.9369581749049432},1.11,{"$f":"(1.58+1.05)/2","v":1.315},{"$f":"(1.94+1.47)/2","v":1.705},{"$f":"(2.2+1.55)/2","v":1.875},{"$f":"(2.3+1.71)/2","v":2.005},null,null,{"$f":"(2.76+2.1)/2","v":2.4299999999999997},{"$f":"L55+(L55-I55)","v":2.8549999999999995}]
[null,"Q",null,{"$f":"D54","v":1.467169811320755},2.16,3.1799999999999997,3.7800000000000002,3.325,3.8600000000000003,null,null,{"$f":"L54","v":4.26},{"$f":"M54","v":4.659999999999999}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.13856603773584902},{"$f":"(F54-E54)/(F52-E52)","v":0.12749999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.06666666666666672},{"$f":"(H54-G54)/(H52-G52)","v":-0.09100000000000001},{"$f":"(I54-H54)/(I52-H52)","v":0.17833333333333337},{"$f":"(L54-I54)/(L52-I52)","v":0.039999999999999945}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.238490566037735},4.0725,3.646666666666667,3.962,2.0766666666666667,3.460000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.4671698113207547},2.1600000000000006,3.1799999999999997,3.7800000000000002,3.325,3.8600000000000003]
[null,"COP",null,{"$f":"D55","v":0.9369581749049432},1.11,1.315,1.705,1.875,2.005,null,null,{"$f":"L55","v":2.4299999999999997},{"$f":"M55","v":2.8549999999999995}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03460836501901139},{"$f":"(F61-E61)/(F52-E52)","v":0.02562499999999998},{"$f":"(G61-F61)/(G52-F52)","v":0.04333333333333335},{"$f":"(H61-G61)/(H52-G52)","v":0.03399999999999999},{"$f":"(I61-H61)/(I52-H52)","v":0.0433333333333333},{"$f":"(L61-I61)/(L52-I52)","v":0.04249999999999998}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.629125475285171},1.4943749999999998,1.6183333333333334,1.637,1.5716666666666668,1.58]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":0.9369581749049432},1.11,1.315,1.705,1.875,2.005]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.467169811320755},2.16,{"$f":"(4.1+2.26)/2","v":3.1799999999999997},{"$f":"(4.09+3.47)/2","v":3.7800000000000002},{"$f":"(3.29+3.36)/2","v":3.325},{"$f":"(4.19+3.53)/2","v":3.8600000000000003},null,null,{"$f":"(4.19+4.33)/2","v":4.26},{"$f":"L66+(L66-I66)","v":4.659999999999999}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"AWH-P006","index":9,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH006HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.34},{"$f":"E7*Dane!$E$26","v":3.61},{"$f":"F7*Dane!$E$26","v":4.15},{"$f":"G7*Dane!$E$26","v":4.65},{"$f":"H7*Dane!$E$26","v":5.8},{"$f":"I7*Dane!$E$26","v":5.9},{"$f":"S5*T3+S6","v":5.992000000000001},{"$f":"$S$5*U3+$S$6","v":6.130000000000001},{"$f":"J7*Dane!$E$26","v":6.36},{"$f":"K7*Dane!$E$26","v":6.82}]
[null,"Q",null,3.34,3.61,4.15,4.65,5.8,5.9,6.36,{"$f":"J5+(J5-I5)","v":6.82},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.054000000000000006},{"$f":"(P4-O4)/(P3-O3)","v":0.06750000000000006},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2299999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.03333333333333351},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.046},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.046}]
[null,"COP",null,2.08,2.47,2.7,3.7,4.9,5.08,7.12,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":4.42},{"$f":"O4-O5*O3","v":4.6225000000000005},{"$f":"P4-P5*P3","v":4.53888888888889},{"$f":"Q4-Q5*Q3","v":4.19},{"$f":"R4-R5*R3","v":5.5666666666666655},{"$f":"S4-S5*$S$3","v":5.44},null,null,{"$f":"V4-V5*V3","v":5.44}]
[{"$nulls":3},{"$f":"D5","v":3.34},3.61,4.15,4.65,5.8,5.9,{"$f":"I7/I5*J5","v":6.36},{"$f":"J7/J5*K5","v":6.82},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.34},3.6099999999999994,4.15,4.65,5.8,5.9,{"$f":"T4","v":5.992000000000001},{"$f":"U4","v":6.130000000000001},{"$f":"V5*V3+V6","v":6.36},{"$f":"W4","v":6.82}]
[null,"Q",null,3.3,4,4.02,4.58,5.5,5.55,6.1,{"$f":"J9+(J9-I9)","v":6.6499999999999995},null,"COP",{"$f":"D6","v":2.08},2.47,2.7,3.7,4.9,5.08,{"$f":"T3*S10+S11","v":5.488},{"$f":"U3*S10+S11","v":6.1},{"$f":"J6","v":7.12},{"$f":"K6","v":8.4}]
[null,"COP",null,1.78,1.95,2.49,3.14,3.65,3.82,5.16,5.79,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07800000000000003},{"$f":"(P9-O9)/(P3-O3)","v":0.028749999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.05999999999999991},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20400000000000001},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12800000000000003}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.6400000000000006},{"$f":"O9-O10*O3","v":2.90125},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.480000000000001},{"$f":"S9-S10*$S$3","v":3.04},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,2.77,3.45,4,4.45,5.25,5.39,6.16,{"$f":"J12+(J12-I12)","v":6.930000000000001},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6880000000000002,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.874,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.254,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.864,"d":"2.86"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.37},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.516,"d":"3.52"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.640000000000001,"d":"4.64"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.258,"d":"5.26"}},null,"COP=",{"$f":"N10*N3+N11","v":2.08},{"$f":"O10*O3+O11","v":2.47},2.7,3.7,4.9,5.08,{"$f":"T9","v":5.488},{"$f":"U9","v":6.1},7.12,{"$f":"W9","v":8.4}]
[{"$nulls":3},{"$f":"D12","v":2.77},{"$f":"E12","v":3.45},{"v":4,"d":"4.00"},4.45,5.25,5.39,6.16,{"v":6.930000000000001,"d":"6.93"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.55,1.76,1.9,2.45,2.95,3.06,3.86,4.46,null,"Q",{"$f":"D9*Dane!$E$26","v":3.3},{"$f":"E9*Dane!$E$26","v":4},{"$f":"F9*Dane!$E$26","v":4.02},{"$f":"G9*Dane!$E$26","v":4.58},{"$f":"H9*Dane!$E$26","v":5.5},{"$f":"I9*Dane!$E$26","v":5.55},{"$f":"S16*T14+S17","v":5.66},{"$f":"$S$16*U14+$S$17","v":5.824999999999999},{"$f":"J9*Dane!$E$26","v":6.1},{"$f":"K9*Dane!$E$26","v":6.6499999999999995}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.14000000000000004},{"$f":"(P15-O15)/(P3-O3)","v":2.4999999999999467E-3},{"$f":"(Q15-P15)/(Q3-P3)","v":0.062222222222222276},{"$f":"(R15-Q15)/(R3-Q3)","v":0.184},{"$f":"(S15-R15)/(S3-R3)","v":0.016666666666666607},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.05499999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.05499999999999998}]
[null,"Napełnienie",{"$nulls":3},0.58,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.1000000000000005},{"$f":"O15-O16*O3","v":4.0375},{"$f":"P15-P16*P3","v":4.455555555555556},{"$f":"Q15-Q16*Q3","v":4.212},{"$f":"R15-R16*R3","v":5.383333333333334},{"$f":"S15-S16*$S$3","v":5},null,null,{"$f":"V15-V16*V14","v":5}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},63,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.3},{"$f":"O16*O14+O17","v":4},4.02,4.58,5.5,5.55,{"$f":"T15","v":5.66},{"$f":"U15","v":5.824999999999999},6.1,{"$f":"W15","v":6.6499999999999995}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.78},1.95,2.49,3.14,3.65,3.82,{"$f":"T14*S21+S22","v":4.088},{"$f":"U14*S21+S22","v":4.49},{"$f":"J10","v":5.16},{"$f":"K10","v":5.79}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03399999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.06750000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07222222222222222},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.05666666666666664},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.13400000000000004},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06299999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.46},{"$f":"O20-O21*O14","v":2.9625000000000004},{"$f":"P20-P21*P14","v":2.9955555555555557},{"$f":"Q20-Q21*Q14","v":2.9360000000000004},{"$f":"R20-R21*R14","v":3.2533333333333334},{"$f":"S20-S21*$S$3","v":2.4799999999999995},null,null,{"$f":"V20-V21*V14","v":3.9000000000000004}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7800000000000002},{"$f":"O21*O14+O22","v":1.95},2.49,3.14,3.65,3.82,{"$f":"T20","v":4.088},{"$f":"U20","v":4.49},5.16,{"$f":"W20","v":5.79}]
[null,{"$f":"ROUND((2200+300)*4.65/0.65,0)","v":17885},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+4","v":7.34},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.77},{"$f":"E14*Dane!$E$26","v":3.45},{"$f":"F14*Dane!$E$26","v":{"v":4,"d":"4.00"}},{"$f":"G14*Dane!$E$26","v":4.45},{"$f":"H14*Dane!$E$26","v":5.25},{"$f":"I14*Dane!$E$26","v":5.39},{"$f":"S27*T25+S28","v":5.544},{"$f":"S27*U25+S28","v":5.775},{"$f":"J14*Dane!$E$26","v":6.16},{"$f":"K14*Dane!$E$26","v":6.930000000000001}]
[null,{"$f":"D14+4","v":6.77},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.13600000000000004},{"$f":"(P26-O26)/(P3-O3)","v":0.06874999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05000000000000002},{"$f":"(R26-Q26)/(R3-Q3)","v":0.15999999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.04666666666666656},{"$f":"(V26-S26)/(V3-S3)","v":0.07700000000000004},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.07700000000000004}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":7.34},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.49},4.481249999999999,4.35,4.13,4.923333333333334,4.619999999999999,null,null,{"$f":"V26-V27*V25","v":4.619999999999999}]
[null,{"$f":"D9+4","v":{"v":7.3,"d":"7.30"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.7699999999999996},{"$f":"O27*O25+O28","v":3.4499999999999997},3.9999999999999996,4.45,5.25,5.39,{"$f":"T26","v":5.544},{"$f":"U26","v":5.775},6.16,{"$f":"W26","v":6.930000000000001}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6880000000000002,"d":"1.69"}},{"v":1.874,"d":"1.87"},{"v":2.254,"d":"2.25"},{"v":2.864,"d":"2.86"},3.37,{"v":3.516,"d":"3.52"},{"$f":"T25*S32+S33","v":3.7408},{"$f":"U25*S32+S33","v":4.078},{"$f":"J13","v":4.640000000000001},{"$f":"K13","v":5.258}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03719999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.04749999999999999},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06777777777777777},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10120000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.048666666666666636},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.11240000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.061799999999999945}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.432},{"$f":"O31-O32*O25","v":2.5865},{"$f":"P31-P32*P25","v":2.7284444444444444},{"$f":"Q31-Q32*Q25","v":2.6616},{"$f":"R31-R32*R25","v":3.0293333333333337},{"$f":"S31-S32*$S$3","v":2.3919999999999995},null,null,{"$f":"V31-V32*V25","v":3.4040000000000017}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6880000000000002},{"$f":"O32*O25+O33","v":1.874},2.254,2.864,3.37,3.516,{"$f":"T31","v":3.7408},{"$f":"U31","v":4.078},4.640000000000001,{"$f":"W31","v":5.258}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-6.9607843137254894},-7.459770114942529,-7.48648648648649,-3.131578947368423,-13.99999999999998,-12.448979591836736,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.448979591836736},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.448979591836736},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-12.448979591836736},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-12.448979591836736}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-7.459770114942529},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-7.459770114942529},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-7.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH006HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.5734444444444444},{"$f":"E66*Dane!$E$26","v":2.38},{"$f":"F66*Dane!$E$26","v":3.5999999999999996},{"$f":"G66*Dane!$E$26","v":4.66},{"$f":"H66*Dane!$E$26","v":4.82},{"$f":"I66*Dane!$E$26","v":4.9},{"$f":"I57*J52+I58","v":5.146000000000001},{"$f":"I57*K52+I58","v":5.515000000000001},{"$f":"L66*Dane!$E$26","v":6.13},{"$f":"M66*Dane!$E$26","v":7.359999999999999}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4151557093425604},1.43,{"$f":"(1.35+1.54)/2","v":1.445},{"$f":"(1.84+2.12)/2","v":1.98},{"$f":"(2.04+2.38)/2","v":2.21},{"$f":"(2.13+2.5)/2","v":2.315},null,null,{"$f":"(2.58+3.03)/2","v":2.8049999999999997},{"$f":"L55+(L55-I55)","v":3.2949999999999995}]
[null,"Q",null,{"$f":"D54","v":1.5734444444444444},2.38,3.5999999999999996,4.66,4.82,4.9,null,null,{"$f":"L54","v":6.13},{"$f":"M54","v":7.359999999999999}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.1613111111111111},{"$f":"(F54-E54)/(F52-E52)","v":0.15249999999999997},{"$f":"(G54-F54)/(G52-F52)","v":0.11777777777777783},{"$f":"(H54-G54)/(H52-G52)","v":0.03200000000000003},{"$f":"(I54-H54)/(I52-H52)","v":0.02666666666666669},{"$f":"(L54-I54)/(L52-I52)","v":0.12299999999999996}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.799666666666666},4.6674999999999995,4.424444444444444,4.596,4.633333333333334,3.670000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.5734444444444442},2.38,3.5999999999999996,4.66,4.82,4.9]
[null,"COP",null,{"$f":"D55","v":1.4151557093425604},1.43,1.445,1.98,2.21,2.315,null,null,{"$f":"L55","v":2.8049999999999997},{"$f":"M55","v":3.2949999999999995}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.002968858131487906},{"$f":"(F61-E61)/(F52-E52)","v":1.8750000000000155E-3},{"$f":"(G61-F61)/(G52-F52)","v":0.05944444444444444},{"$f":"(H61-G61)/(H52-G52)","v":0.046},{"$f":"(I61-H61)/(I52-H52)","v":0.034999999999999996},{"$f":"(L61-I61)/(L52-I52)","v":0.048999999999999974}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.4745328719723185},1.4581250000000001,1.8611111111111112,1.888,1.965,1.8250000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.4151557093425604},1.43,1.445,1.98,2.21,2.315]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.5734444444444444},2.38,{"$f":"(4.68+2.52)/2","v":3.5999999999999996},{"$f":"(4.49+4.83)/2","v":4.66},{"$f":"(4.77+4.87)/2","v":4.82},{"$f":"(4.7+5.1)/2","v":4.9},null,null,{"$f":"(5.92+6.34)/2","v":6.13},{"$f":"L66+(L66-I66)","v":7.359999999999999}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-AWH-P006","index":10,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":6118.205943522418},null,null,"COP",{"$f":"K13","v":3.3157388125084966},{"$f":"L13","v":2.885402625224246},{"$f":"M13","v":3.16964086388139},{"$f":"N13","v":2.6308703636963204},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9930301978727951},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9908637482251782},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9934906300986713},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.993526886302763},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.3157388125084966},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.006969802127204883},{"$f":"1-L3","v":9.136251774821802E-3},{"$f":"1-M3","v":6.5093699013286654E-3},{"$f":"1-N3","v":0.006473113697237021}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9930301978727951},null,null,"COP-Inst",{"$f":"K14","v":3.322757533733828},{"$f":"L14","v":2.8946231177401813},{"$f":"M14","v":3.1761928833007196},{"$f":"N14","v":2.637385651592882}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.006969802127204883},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.322757533733828},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R7*Bilans!F7+S7","v":4.7324166666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5591751923788059,"d":"55.92%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":2.0861666666666663},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC7*Bilans!F7+AD7","v":3.7860000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.71456603773585},{"$f":"AF7*Z7","v":215.85343245283025},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":20.18052694136291},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ7*Bilans!F7+AK7","v":4.645933333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5695841524487366,"d":"56.96%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":1.9996833333333326},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.17655},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.116615094339623},{"$f":"AX7*AR7","v":181.1065031320755},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":24.052344524720212},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB7*Bilans!F7+BC7","v":4.7324166666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5591751923788059,"d":"55.92%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":2.0861666666666663},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W7<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W7<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W7<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W7<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM7*Bilans!F7+BN7","v":3.482037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4163382250174705},{"$f":"BP7*BJ7","v":198.5234142557652},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":21.942177578046053},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F7<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F7<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F7<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F7<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F7*BT7+BU7","v":2.900263333333333},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY7","v":3.1652298239585144},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC7*Bilans!F7+CD7","v":4.507333333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.587098801952374,"d":"58.71%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":1.8610833333333332},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN7*Bilans!F7+CO7","v":2.900263333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8455413836477987},{"$f":"CQ7*CK7","v":165.3544098037736},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":26.343633739005313}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R8*Bilans!F8+S8","v":4.496296296296297},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.6927924217462932,"d":"69.28%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":1.3812962962962967},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.392592592592593},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.9445143256464013},{"$f":"AF8*Z8","v":204.23151362683438},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":30.386810898044427},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":4.407851851851852},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.7066934426780492,"d":"70.67%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":1.292851851851852},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU8*Bilans!F8+AV8","v":2.9401851851851855},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5518588399720477},{"$f":"AX8*AR8","v":176.99692914046122},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":35.06244099339761},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB8*Bilans!F8+BC8","v":4.496296296296297},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.6927924217462932,"d":"69.28%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":1.3812962962962967},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W8<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W8<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W8<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W8<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.392592592592593},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9445143256464013},{"$f":"BP8*BJ8","v":204.23151362683438},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":30.386810898044427},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F8<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F8<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F8<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F8<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F8*BT8+BU8","v":2.6764814814814817},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY8","v":3.4298761502802186},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC8*Bilans!F8+CD8","v":4.3116666666666665},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.7224584460765366,"d":"72.25%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":1.1966666666666663},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN8*Bilans!F8+CO8","v":2.6764814814814817},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.3229839273235497},{"$f":"CQ8*CK8","v":161.1221651991614},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":38.51701208414682}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11554.335984476356},null,{"$f":"F9/F11","v":3525.150081575502},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R9*Bilans!F9+S9","v":4.452314814814816},{"v":0.726307580326505,"d":"72.63%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.23375},null,1.2185648148148158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},2.8681691125087347,207.11049161425575,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":32.477478260869574},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":4.358592592592593},{"v":0.7419252731938615,"d":"74.19%"},3.23375,null,1.1248425925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU9*Bilans!F9+AV9","v":2.8830092592592593},2.5022344514325643,180.68634973794548,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":37.22708715271258},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB9*Bilans!F9+BC9","v":4.452314814814816},{"v":0.726307580326505,"d":"72.63%"},3.23375,null,1.2185648148148158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W9<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W9<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W9<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W9<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},2.8681691125087347,207.11049161425575,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":32.477478260869574},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F9<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F9<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F9<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F9<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F9*BT9+BU9","v":2.622824074074074},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY9","v":3.5000441282897645},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC9*Bilans!F9+CD9","v":4.272083333333333},{"v":0.7569491856042135,"d":"75.69%"},3.23375,null,1.0383333333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN9*Bilans!F9+CO9","v":2.622824074074074},2.2764133473095733,164.3798078092243,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":40.92002891746016}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":88.78881552364089},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R10*Bilans!F10+S10","v":4.171064814814816},{"v":0.9573394749986123,"d":"95.73%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.993125},null,0.1779398148148159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.017793501048218,182.47915526729562,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":57.816198703879266},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":4.043592592592592},{"v":0.9875191203275416,"d":"98.75%"},3.993125,null,0.05046759259259215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU10*Bilans!F10+AV10","v":2.5173842592592597},1.8524148322851157,167.52313535770443,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":62.977875131829016},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.171064814814816},{"v":0.9573394749986123,"d":"95.73%"},3.993125,null,0.1779398148148159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W10<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W10<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W10<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W10<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.017793501048218,182.47915526729562,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":57.816198703879266},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F10<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F10<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F10<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F10<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F10*BT10+BU10","v":2.2796990740740743},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY10","v":4.026847273133434},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC10*Bilans!F10+CD10","v":4.018958333333333},{"v":0.9935721320823183,"d":"99.36%"},3.993125,null,0.02583333333333293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN10*Bilans!F10+CO10","v":2.2796990740740743},1.6775144129979038,151.70601593946543,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":69.54405225735952}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.27768625933576},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R11*Bilans!F11+S11","v":4.20925925925926},{"v":0.9241531016278046,"d":"92.42%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.89},null,0.3192592592592596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":2.818518518518519},2.074004192872118,182.4294088050315,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":54.709821894268664},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":4.08637037037037},{"v":0.9519450386107385,"d":"95.19%"},3.89,null,0.1963703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU11*Bilans!F11+AV11","v":2.5670370370370375},1.8889517819706503,166.1521987421384,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":60.0695057878206},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.20925925925926},{"v":0.9241531016278046,"d":"92.42%"},3.89,null,0.3192592592592596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W11<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W11<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W11<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W11<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":2.818518518518519},2.074004192872118,182.4294088050315,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":54.709821894268664},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F11<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F11<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F11<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F11<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F11*BT11+BU11","v":2.326296296296296},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY11","v":3.9461869129119576},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC11*Bilans!F11+CD11","v":4.053333333333333},{"v":0.9597039473684212,"d":"95.97%"},3.89,null,0.16333333333333266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN11*Bilans!F11+CO11","v":2.326296296296296},1.7118029350104822,150.57018616352204,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":66.28590106915853}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R12*Bilans!F12+S12","v":4.156712962962963},{"v":0.9699671437322492,"d":"97.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.031875},null,0.12483796296296301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},1.9966719077568134,182.42592885220128,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":59.02865139842244},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":4.0275185185185185},{"v":1,"d":"100.00%"},4.031875,null,-4.356481481481822E-3,1.0805100558627988E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.2662791987461},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0.09872080125390462},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU12*Bilans!F12+AV12","v":2.4987268518518517},1.8386857966457024,167.81001127543558,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":64.15868154954346},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.156712962962963},{"v":0.9699671437322492,"d":"97.00%"},4.031875,null,0.12483796296296301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W12<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W12<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W12<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W12<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,182.42592885220128,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":59.02865139842244},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F12<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F12<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F12<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F12<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F12*BT12+BU12","v":2.2621898148148145},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY12","v":4.058014910986365},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC12*Bilans!F12+CD12","v":4.0060416666666665},{"v":1,"d":"100.00%"},4.031875,null,-0.02583333333333382,0.00640727535782578,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.35859272464218},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN12*Bilans!F12+CO12","v":2.2621898148148145},1.6646302410901466,152.0782762328776,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":70.79805575177353}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11523.484513852924},null,{"$f":"F13/F15","v":4189.383902700151},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.3157388125084966},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.885402625224246},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.16964086388139},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.6308703636963204},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R13*Bilans!F13+S13","v":4.175462962962964},{"v":0.9534870828251467,"d":"95.35%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.98125},null,0.19421296296296386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.024266247379455,182.48760220125789,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":57.44970561582477},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":4.048518518518518},{"v":0.9833844113072913,"d":"98.34%"},3.98125,null,0.06726851851851823,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU13*Bilans!F13+AV13","v":2.523101851851852},1.8566221174004196,167.37448388364783,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":62.637140272157424},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB13*Bilans!F13+BC13","v":4.175462962962964},{"v":0.9534870828251467,"d":"95.35%"},3.98125,null,0.19421296296296386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W13<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W13<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W13<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W13<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.024266247379455,182.48760220125789,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":57.44970561582477},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F13<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F13<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F13<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F13<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F13*BT13+BU13","v":2.285064814814815},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY13","v":4.017391515760554},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC13*Bilans!F13+CD13","v":4.022916666666666},{"v":0.989642672190575,"d":"98.96%"},3.98125,null,0.041666666666666075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN13*Bilans!F13+CO13","v":2.285064814814815},1.6814627882599582,151.58387036163523,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":69.16210148209403}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":119.64028614707293},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.322757533733828},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.8946231177401813},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1761928833007196},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.637385651592882},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R14*Bilans!F14+S14","v":4.335648148148149},{"v":0.818505072076882,"d":"81.85%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.54875},null,0.7868981481481487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},2.2600104821802938,180.281036163522,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":45.532222443820864},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":4.227925925925926},{"v":0.8393595493806612,"d":"83.94%"},3.54875,null,0.679175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU14*Bilans!F14+AV14","v":2.731342592592593},2.0098558700209646,160.3262027515723,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":51.199342965287656},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.335648148148149},{"v":0.818505072076882,"d":"81.85%"},3.54875,null,0.7868981481481487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W14<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W14<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W14<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W14<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},2.2600104821802938,180.281036163522,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":45.532222443820864},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F14<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F14<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F14<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F14<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F14*BT14+BU14","v":2.480490740740741},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY14","v":3.700880575453633},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC14*Bilans!F14+CD14","v":4.167083333333333},{"v":0.8516148385161484,"d":"85.16%"},3.54875,null,0.6183333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN14*Bilans!F14+CO14","v":2.480490740740741},1.8252667714884698,145.6015303616352,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":56.377128870912564}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7506394213301344},{"$nulls":4},{"$f":"F11","v":3.27768625933576},{"$f":"F15","v":2.7506394213301344},{"$f":"F28","v":3.098917607985734},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R15*Bilans!F15+S15","v":4.205324074074075},{"v":0.9275444487257112,"d":"92.75%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.900625},null,0.30469907407407515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.0682127882599586,182.44739111635226,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":55.02207057511751},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":4.081962962962963},{"v":0.9555757941440666,"d":"95.56%"},3.900625,null,0.18133796296296278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU15*Bilans!F15+AV15","v":2.5619212962962967},1.8851873689727467,166.30180375393087,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":60.36394677416551},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.205324074074075},{"v":0.9275444487257112,"d":"92.75%"},3.900625,null,0.30469907407407515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W15<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W15<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W15<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W15<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.0682127882599586,182.44739111635226,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":55.02207057511751},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F15<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F15<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F15<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F15<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F15*BT15+BU15","v":2.3214953703703705},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY15","v":3.954347752386612},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC15*Bilans!F15+CD15","v":4.049791666666666},{"v":0.9631668295694225,"d":"96.32%"},3.900625,null,0.149166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN15*Bilans!F15+CO15","v":2.3214953703703705},1.7082701781970653,150.69505376965412,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":66.61554562762636}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.4856947216263743},{"$f":"F19","v":3.4856947216263743},{"$f":"F19","v":3.4856947216263743},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R16*Bilans!F16+S16","v":4.515740740740742},{"v":0.6781833094115234,"d":"67.82%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.0625},null,1.4532407407407417,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},2.978266946191474,202.81997903563936,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":29.49668434266407},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":4.42962962962963},{"v":0.6913670568561873,"d":"69.14%"},3.0625,null,1.3671296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU16*Bilans!F16+AV16","v":2.965462962962963},2.573798043326345,175.2756467505241,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":34.13204863830925},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.515740740740742},{"v":0.6781833094115234,"d":"67.82%"},3.0625,null,1.4532407407407417,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W16<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W16<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W16<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W16<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},2.978266946191474,202.81997903563936,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":29.49668434266407},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F16<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F16<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F16<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F16<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F16*BT16+BU16","v":2.700203703703704},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY16","v":3.3997435035765475},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC16*Bilans!F16+CD16","v":4.329166666666667},{"v":0.7074109720885466,"d":"70.74%"},3.0625,null,1.2666666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN16*Bilans!F16+CO16","v":2.700203703703704},2.3435730258560445,159.5973230607966,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":37.48507045898905}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":742.169624934627},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R17*Bilans!F17+S17","v":4.485648148148149},{"v":0.7008463205697181,"d":"70.08%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.14375},null,1.3418981481481493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},2.926030747728861,204.96845387840673,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.882963232747816},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":4.395925925925926},{"v":0.7151508130423793,"d":"71.52%"},3.14375,null,1.2521759259259264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU17*Bilans!F17+AV17","v":2.9263425925925928},2.5398445143256465,177.91610822851158,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":35.57875275053704},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.485648148148149},{"v":0.7008463205697181,"d":"70.08%"},3.14375,null,1.3418981481481493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W17<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W17<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W17<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W17<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},2.926030747728861,204.96845387840673,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.882963232747816},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F17<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F17<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F17<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F17<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F17*BT17+BU17","v":2.6634907407407407},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY17","v":3.446604810590391},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC17*Bilans!F17+CD17","v":4.302083333333333},{"v":0.7307506053268765,"d":"73.08%"},3.14375,null,1.1583333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN17*Bilans!F17+CO17","v":2.6634907407407407},2.31170894479385,161.93521158280922,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":39.08991233671867}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6118.205943522418},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R18*Bilans!F18+S18","v":4.4756944444444455},{"v":0.7084096198603568,"d":"70.84%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.1706250000000002},null,1.3050694444444453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},2.908752620545073,205.6342665094339,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":31.35245993621507},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":4.384777777777778},{"v":0.7230982185844969,"d":"72.31%"},3.1706250000000002,null,1.2141527777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU18*Bilans!F18+AV18","v":2.913402777777778},2.528613731656184,178.76034775943393,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":36.06582882086476},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.4756944444444455},{"v":0.7084096198603568,"d":"70.84%"},3.1706250000000002,null,1.3050694444444453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W18<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W18<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W18<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W18<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},2.908752620545073,205.6342665094339,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":31.35245993621507},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F18<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F18<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F18<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F18<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F18*BT18+BU18","v":2.6513472222222223},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY18","v":3.462390713316605},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC18*Bilans!F18+CD18","v":4.293125},{"v":0.7385354491192314,"d":"73.85%"},3.1706250000000002,null,1.1224999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN18*Bilans!F18+CO18","v":2.6513472222222223},2.30116928721174,162.68116275943393,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":39.63052631842667}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.4856947216263743},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6473.24598019219},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R19*Bilans!F19+S19","v":4.449305555555556},{"v":0.7286249414702668,"d":"72.86%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.241875},null,1.2074305555555562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.298611111111111},2.862945492662474,207.2915683962264,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":32.62459946910755},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":4.355222222222222},{"v":0.7443650024236548,"d":"74.44%"},3.241875,null,1.1133472222222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU19*Bilans!F19+AV19","v":2.8790972222222226},2.498839098532495,180.9284449292453,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":37.3783370265228},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.449305555555556},{"v":0.7286249414702668,"d":"72.86%"},3.241875,null,1.2074305555555562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W19<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W19<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W19<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W19<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.298611111111111},2.862945492662474,207.2915683962264,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":32.62459946910755},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F19<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F19<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F19<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F19<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F19*BT19+BU19","v":2.619152777777778},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY19","v":3.5049501800306504},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC19*Bilans!F19+CD19","v":4.269374999999999},{"v":0.759332454984629,"d":"75.93%"},3.241875,null,1.0274999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN19*Bilans!F19+CO19","v":2.619152777777778},2.2732269392033544,164.5929965330189,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":41.08804465986692}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7023.656239546693},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R20*Bilans!F20+S20","v":4.278935185185186},{"v":0.8651393021368676,"d":"86.51%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.7018750000000002},null,0.5770601851851858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.1765461215932915,181.6218911163522,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":49.456360667975},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":4.164407407407407},{"v":0.8889319986837309,"d":"88.89%"},3.7018750000000002,null,0.46253240740740686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU20*Bilans!F20+AV20","v":2.657615740740741},1.9556040356394133,163.18537875393082,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":55.043888250519075},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.278935185185186},{"v":0.8651393021368676,"d":"86.51%"},3.7018750000000002,null,0.5770601851851858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W20<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W20<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W20<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W20<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.1765461215932915,181.6218911163522,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":49.456360667975},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F20<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F20<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F20<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F20<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F20*BT20+BU20","v":2.411300925925926},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY20","v":3.8070735598771988},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC20*Bilans!F20+CD20","v":4.116041666666666},{"v":0.8993774358455233,"d":"89.94%"},3.7018750000000002,null,0.4141666666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN20*Bilans!F20+CO20","v":2.411300925925926},1.7743535115303986,148.06092876965408,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":60.666631142266496}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R21*Bilans!F21+S21","v":4.106125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.1475},null,-0.041375000000000384,0.009975889089813233,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":93.20086980108499},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0.9391301989150179},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC21*Bilans!F21+AD21","v":2.6813125},1.9730412735849059,183.88916285155372,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":62.14741662804542},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ21*Bilans!F21+AK21","v":3.9553124999999993},{"v":1,"d":"100.00%"},4.1475,null,-0.19218750000000062,0.046338155515370856,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":89.777726039783},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":4.362273960217013},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU21*Bilans!F21+AV21","v":2.223125},1.6358844339622642,146.86598454500964,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":76.42283961128472},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB21*Bilans!F21+BC21","v":4.018375},{"v":1,"d":"100.00%"},4.1475,null,-0.12912500000000016,0.031133212778782438,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":91.20911934900543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":2.9308806509945793},null,{"$f":"IF(Bilans!W21<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W21<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W21<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W21<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W21<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM21*Bilans!F21+BN21","v":2.1125000000000003},1.5544811320754721,141.78285510124883,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":79.47153535571687},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F21<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F21<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F21<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F21<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F21*BT21+BU21","v":2.223125},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY21","v":4.872069159403992},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.5008749999999997},{"v":1,"d":"100.00%"},4.1475,null,-0.6466250000000002,0.15590717299578064,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":93.98409282700423},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":2.9308806509945793},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN21*Bilans!F21+CO21","v":1.44378125},1.062405070754717,99.84917678969133,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":117.89877757098138}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R22*Bilans!F22+S22","v":4.570601851851853},{"v":0.6376348442643706,"d":"63.76%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.914375},null,1.6562268518518528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.0734975541579312,198.37889963312367,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":27.09065113370887},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":4.491074074074074},{"v":0.6489260590966444,"d":"64.89%"},2.914375,null,1.576699074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU22*Bilans!F22+AV22","v":3.0367824074074075},2.635697938504542,170.12112344077568,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":31.590513003641945},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.570601851851853},{"v":0.6376348442643706,"d":"63.76%"},2.914375,null,1.6562268518518528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W22<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W22<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W22<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W22<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.0734975541579312,198.37889963312367,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":27.09065113370887},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F22<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F22<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F22<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F22<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F22*BT22+BU22","v":2.7671342592592594},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY22","v":3.317511598608669},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC22*Bilans!F22+CD22","v":4.378541666666666},{"v":0.6656040348289481,"d":"66.56%"},2.914375,null,1.464166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN22*Bilans!F22+CO22","v":2.7671342592592594},2.4016636967155836,155.01538330450734,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":34.66890477374793}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R23*Bilans!F23+S23","v":4.398842592592593},{"v":0.7679576908909118,"d":"76.80%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.378125},null,1.020717592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},2.7753494060097834,210.0245662997904,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":35.174219789627415},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":4.298703703703704},{"v":0.7858473700081849,"d":"78.58%"},3.378125,null,0.9205787037037041,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU23*Bilans!F23+AV23","v":2.8134953703703705},2.441901642208246,184.79090677410903,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":39.97734729058137},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.398842592592593},{"v":0.7679576908909118,"d":"76.80%"},3.378125,null,1.020717592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W23<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W23<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W23<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W23<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},2.7753494060097834,210.0245662997904,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":35.174219789627415},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F23<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F23<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F23<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F23<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F23*BT23+BU23","v":2.557587962962963},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY23","v":3.58931936376686},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC23*Bilans!F23+CD23","v":4.223958333333333},{"v":0.7997533908754624,"d":"79.98%"},3.378125,null,0.8458333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN23*Bilans!F23+CO23","v":2.557587962962963},2.2197933263452128,167.982859971174,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":43.97740494189523}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R24*Bilans!F24+S24","v":4.13903125},{"v":0.9843788930078746,"d":"98.44%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.074375},null,0.06465625000000053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC24*Bilans!F24+AD24","v":2.695328125},1.9833546580188681,183.2322200810731,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":60.08842115965436},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ24*Bilans!F24+AK24","v":3.9888281249999995},{"v":1,"d":"100.00%"},4.074375,null,-0.08554687500000036,0.020996318453750662,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":90.44525511965024},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":1.9397448803497548},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU24*Bilans!F24+AV24","v":2.24628125},1.6529239386792454,149.49912732722146,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":73.08893031421854},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB24*Bilans!F24+BC24","v":4.01959375},{"v":1,"d":"100.00%"},4.074375,null,-0.05478124999999956,0.013445313698419895,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":91.14285469397147},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":1.242145306028522},null,{"$f":"IF(Bilans!W24<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W24<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W24<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W24<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W24<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM24*Bilans!F24+BN24","v":2.166666666666667},1.5943396226415099,145.31266455925643,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":75.34718372201736},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F24<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F24<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F24<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F24<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F24*BT24+BU24","v":2.24628125},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY24","v":4.83576118863121},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.57521875},{"v":1,"d":"100.00%"},4.074375,null,-0.49915624999999997,0.12251112133762847,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.26248887866237},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":1.242145306028522},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN24*Bilans!F24+CO24","v":1.4446953125},1.0630776827830188,98.08219288492243,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":113.55901236455068}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R25*Bilans!F25+S25","v":4.246064814814815},{"v":0.8927383743117264,"d":"89.27%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.790625},null,0.4554398148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":2.89212962962963},2.1281708595387845,182.11822130503145,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":51.87165753407788},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":4.127592592592593},{"v":0.9183621965992192,"d":"91.84%"},3.790625,null,0.3369675925925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU25*Bilans!F25+AV25","v":2.6148842592592594},1.9241601153039836,164.66000186713836,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":57.371394990463166},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.246064814814815},{"v":0.8927383743117264,"d":"89.27%"},3.790625,null,0.4554398148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W25<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W25<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W25<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W25<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":2.89212962962963},2.1281708595387845,182.11822130503145,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":51.87165753407788},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F25<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F25<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F25<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F25<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F25*BT25+BU25","v":2.3711990740740743},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY25","v":3.8714590016380988},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC25*Bilans!F25+CD25","v":4.086458333333333},{"v":0.9276064236553658,"d":"92.76%"},3.790625,null,0.29583333333333295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN25*Bilans!F25+CO25","v":2.3711990740740743},1.744844601677149,149.31507678852202,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":63.26738203155236}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11560.89280028157},null,{"$f":"F26/F28","v":3730.622837628793},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R26*Bilans!F26+S26","v":4.124125},{"v":0.9959688418755492,"d":"99.60%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.1075},null,0.016625000000000334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC26*Bilans!F26+AD26","v":2.688979166666667},1.9786827830188682,184.37366172169817,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":60.748595495740865},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ26*Bilans!F26+AK26","v":3.973645833333333},{"v":1,"d":"100.00%"},4.1075,null,-0.13385416666666705,0.032587745993102143,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":90.14347382836274},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":3.036526171637258},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU26*Bilans!F26+AV26","v":2.2357916666666666},1.6452051886792454,148.30451086799414,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":74.59832134863493},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB26*Bilans!F26+BC26","v":4.019041666666666},{"v":1,"d":"100.00%"},4.1075,null,-0.08845833333333353,0.02153580848042204,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":91.17329336579428},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":2.0067066342057256},null,{"$f":"IF(Bilans!W26<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W26<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W26<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W26<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W26<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM26*Bilans!F26+BN26","v":2.14212962962963},1.5762840670859541,143.71500967625505,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":77.20308870034971},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F26<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F26<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F26<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F26<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F26*BT26+BU26","v":2.2357916666666666},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY26","v":4.852115209005014},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.5415416666666664},{"v":1,"d":"100.00%"},4.1075,null,-0.5659583333333336,0.13778656928383046,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.04221343071617},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":2.0067066342057256},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN26*Bilans!F26+CO26","v":1.44428125},1.062772995283019,98.88275185552416,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":115.52382761014869}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":82.23199971842641},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R27*Bilans!F27+S27","v":4.2636574074074085},{"v":0.8779141104294477,"d":"87.79%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.743125},null,0.5205324074074085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.154061844863732,181.8782118710692,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":50.5654701882018},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":4.147296296296296},{"v":0.9025458353054646,"d":"90.25%"},3.743125,null,0.4041712962962958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU27*Bilans!F27+AV27","v":2.63775462962963},1.9409892557651995,163.88742781053463,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":56.11630753569516},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB27*Bilans!F27+BC27","v":4.2636574074074085},{"v":0.8779141104294477,"d":"87.79%"},3.743125,null,0.5205324074074085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W27<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W27<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W27<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W27<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.154061844863732,181.8782118710692,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":50.5654701882018},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F27<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F27<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F27<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F27<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F27*BT27+BU27","v":2.392662037037037},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY27","v":3.8367307450441652},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC27*Bilans!F27+CD27","v":4.102291666666666},{"v":0.9124473109542433,"d":"91.24%"},3.743125,null,0.35916666666666597,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN27*Bilans!F27+CO27","v":2.392662037037037},1.760638102725367,148.65947820361637,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":61.86458752164701}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.098917607985734},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R28*Bilans!F28+S28","v":4.473842592592593},{"v":0.709820458426036,"d":"70.98%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.175625},null,1.298217592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.347685185185185},2.905538085255066,205.7556795073375,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":31.440424224203763},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":4.3827037037037035},{"v":0.7245812664261027,"d":"72.46%"},3.175625,null,1.2070787037037034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU28*Bilans!F28+AV28","v":2.9109953703703706},2.52652428371768,178.91581715146748,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":36.156925381132744},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB28*Bilans!F28+BC28","v":4.473842592592593},{"v":0.709820458426036,"d":"70.98%"},3.175625,null,1.298217592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W28<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W28<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W28<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W28<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.347685185185185},2.905538085255066,205.7556795073375,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":31.440424224203763},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F28<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F28<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F28<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F28<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F28*BT28+BU28","v":2.649087962962963},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY28","v":3.4653435930954575},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC28*Bilans!F28+CD28","v":4.291458333333333},{"v":0.7399873780280597,"d":"74.00%"},3.175625,null,1.1158333333333328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN28*Bilans!F28+CO28","v":2.649087962962963},2.2992084206848356,162.81844431079662,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":39.731652501859905}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R29*Bilans!F29+S29","v":5.689791666666666},{"v":0.3553513236424884,"d":"35.54%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.021875},null,3.6679166666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC29*Bilans!F29+AD29","v":4.785},4.604433962264151,198.56621462264155,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.0821040014752},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ29*Bilans!F29+AK29","v":5.411833333333333},{"v":0.37360259924240097,"d":"37.36%"},2.021875,null,3.389958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.601125},3.465233490566038,149.4381942806604,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.054112991650893},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB29*Bilans!F29+BC29","v":5.689791666666666},{"v":0.3553513236424884,"d":"35.54%"},2.021875,null,3.6679166666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W29<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W29<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W29<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W29<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM29*Bilans!F29+BN29","v":3.944537037037037},3.7956865828092243,163.68898388364784,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.6564392992708},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F29<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F29<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F29<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F29<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F29*BT29+BU29","v":3.3215083333333335},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY29","v":2.7638045968071734},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC29*Bilans!F29+CD29","v":5.173333333333333},{"v":0.3908263530927836,"d":"39.08%"},2.021875,null,3.151458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN29*Bilans!F29+CO29","v":3.3215083333333335},3.1961683962264154,137.83476208726418,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":17.40560668382853}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11640.654861535462},null,{"$f":"F30/F32","v":4769.006384245027},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R30*Bilans!F30+S30","v":5.107125},{"v":0.4702988471987664,"d":"47.03%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.401875},null,2.70525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC30*Bilans!F30+AD30","v":4.1770000000000005},4.1770000000000005,218.22736500000005,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.135037107972227},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ30*Bilans!F30+AK30","v":4.9456999999999995},{"v":0.48564914976646384,"d":"48.56%"},2.401875,null,2.5438249999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.342725},3.342725,174.64066762500002,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.162008540935915},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB30*Bilans!F30+BC30","v":5.107125},{"v":0.4702988471987664,"d":"47.03%"},2.401875,null,2.70525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W30<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W30<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W30<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W30<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM30*Bilans!F30+BN30","v":3.6630555555555557},3.6630555555555557,191.37633750000003,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":18.398860999469175},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F30<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F30<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F30<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F30<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F30*BT30+BU30","v":3.065135},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY30","v":2.994974120226352},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC30*Bilans!F30+CD30","v":4.768},{"v":0.5037489513422819,"d":"50.37%"},2.401875,null,2.366125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN30*Bilans!F30+CO30","v":3.065135},3.007302264150944,157.1165067905661,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.410800139183223}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":82.23199971842641},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R31*Bilans!F31+S31","v":4.86275},{"v":0.526708138399054,"d":"52.67%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.56125},null,2.3015000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC31*Bilans!F31+AD31","v":3.9220000000000006},3.848000000000001,215.75736000000006,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.796855509355506},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ31*Bilans!F31+AK31","v":4.7501999999999995},{"v":0.5391878236705823,"d":"53.92%"},2.56125,null,2.1889499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2343500000000005},3.1733245283018876,177.92830630188683,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":22.793225008948408},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB31*Bilans!F31+BC31","v":4.86275},{"v":0.526708138399054,"d":"52.67%"},2.56125,null,2.3015000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W31<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W31<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W31<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W31<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM31*Bilans!F31+BN31","v":3.5450000000000004},3.4781132075471706,195.01780754716987,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":20.795844092437882},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F31<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F31<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F31<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F31<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F31*BT31+BU31","v":2.9576100000000003},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY31","v":3.103857506567803},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC31*Bilans!F31+CD31","v":4.598},{"v":0.5570356676816006,"d":"55.70%"},2.56125,null,2.03675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN31*Bilans!F31+CO31","v":2.9576100000000003},2.9018060377358497,162.7042645358491,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":24.92595957806888}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R37*Bilans!F37+S37","v":4.516898148148149},{"v":0.677317685645467,"d":"67.73%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.059375},null,1.457523148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},2.9802760307477287,202.73327699161428,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.444336395237734},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":4.430925925925926},{"v":0.6904595227149245,"d":"69.05%"},3.059375,null,1.3715509259259262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU37*Bilans!F37+AV37","v":2.9669675925925927},2.5751039482879103,175.17144608228512,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":34.07716805309672},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.516898148148149},{"v":0.677317685645467,"d":"67.73%"},3.059375,null,1.457523148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W37<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W37<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W37<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W37<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},2.9802760307477287,202.73327699161428,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.444336395237734},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F37<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F37<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F37<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F37<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F37*BT37+BU37","v":2.7016157407407406},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY37","v":3.3979665803557206},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC37*Bilans!F37+CD37","v":4.330208333333333},{"v":0.706519124368535,"d":"70.65%"},3.059375,null,1.270833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN37*Bilans!F37+CO37","v":2.7016157407407406},2.3447985674353595,159.50492254979034,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":37.42421682557563}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R44*Bilans!F44+S44","v":4.473148148148149},{"v":0.710349824052991,"d":"71.03%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.1775},null,1.2956481481481488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},2.904332634521314,205.8010104821803,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":31.473461033180147},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":4.381925925925926},{"v":0.725137771316519,"d":"72.51%"},3.1775,null,1.2044259259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU44*Bilans!F44+AV44","v":2.910092592592593},2.5257407407407406,178.97398888888887,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":36.19112544907985},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.473148148148149},{"v":0.710349824052991,"d":"71.03%"},3.1775,null,1.2956481481481488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W44<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W44<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W44<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W44<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},2.904332634521314,205.8010104821803,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":31.473461033180147},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F44<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F44<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F44<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F44<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F44*BT44+BU44","v":2.6482407407407407},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY44","v":3.466452221950282},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC44*Bilans!F44+CD44","v":4.290833333333333},{"v":0.740532142163527,"d":"74.05%"},3.1775,null,1.1133333333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN44*Bilans!F44+CO44","v":2.6482407407407407},2.2984730957372466,162.8698035639413,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":39.769619304889005}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R61*Bilans!F61+S61","v":4.414583333333334},{"v":0.7555922605002359,"d":"75.56%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.335625},null,1.078958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},2.8026729559748427,209.2335495283019,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":34.36182227208976},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":4.316333333333334},{"v":0.7727913352382423,"d":"77.28%"},3.335625,null,0.9807083333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU61*Bilans!F61+AV61","v":2.8339583333333334},2.4596619496855343,183.62606285377356,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":39.15373411875258},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB61*Bilans!F61+BC61","v":4.414583333333334},{"v":0.7555922605002359,"d":"75.56%"},3.335625,null,1.078958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W61<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W61<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W61<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W61<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},2.8026729559748427,209.2335495283019,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":34.36182227208976},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F61<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F61<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F61<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F61<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F61*BT61+BU61","v":2.576791666666667},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY61","v":3.5625697330336497},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC61*Bilans!F61+CD61","v":4.238124999999999},{"v":0.7870520572186994,"d":"78.71%"},3.335625,null,0.9024999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN61*Bilans!F61+CO61","v":2.576791666666667},2.236460691823899,166.9629729481132,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":43.06132021549661}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R71*Bilans!F71+S71","v":5.007458333333333},{"v":0.4926401451168673,"d":"49.26%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.466875},null,2.540583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC71*Bilans!F71+AD71","v":4.073},4.073,219.14776500000002,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.041112202307882},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ71*Bilans!F71+AK71","v":4.865966666666666},{"v":0.506965042917132,"d":"50.70%"},2.466875,null,2.399091666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.298525},3.2362886792452836,174.1285123867925,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.446927910085684},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB71*Bilans!F71+BC71","v":5.007458333333333},{"v":0.4926401451168673,"d":"49.26%"},2.466875,null,2.540583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W71<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W71<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W71<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W71<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM71*Bilans!F71+BN71","v":3.6149074074074075},3.6149074074074075,194.50009305555557,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.20061627519787},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F71<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F71<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F71<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F71<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F71*BT71+BU71","v":3.021281666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY71","v":3.0384456044868378},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC71*Bilans!F71+CD71","v":4.698666666666666},{"v":0.5250159619750284,"d":"52.50%"},2.466875,null,2.231791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN71*Bilans!F71+CO71","v":3.021281666666667},2.9642763522012583,159.4928891301887,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.414972746538155}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R77*Bilans!F77+S77","v":4.7305},{"v":0.559665997251876,"d":"55.97%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.6475},null,2.083,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC77*Bilans!F77+AD77","v":3.7840000000000003},3.7126037735849065,215.85078339622646,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.201617132867128},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ77*Bilans!F77+AK77","v":4.6444},{"v":0.5700413401085178,"d":"57.00%"},2.6475,null,1.9969000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1757000000000004},3.1157811320754725,181.15151501886797,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":24.071202957070636},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB77*Bilans!F77+BC77","v":4.7305},{"v":0.559665997251876,"d":"55.97%"},2.6475,null,2.083,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W77<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W77<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W77<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W77<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM77*Bilans!F77+BN77","v":3.4811111111111113},3.415429769392034,198.57308679245287,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":21.959344815733257},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F77<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F77<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F77<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F77<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F77*BT77+BU77","v":2.89942},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY77","v":3.166150471473605},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC77*Bilans!F77+CD77","v":4.506},{"v":0.5875499334221038,"d":"58.75%"},2.6475,null,1.8585000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN77*Bilans!F77+CO77","v":2.89942},2.8447139622641515,165.39166976603778,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":26.364900301015105}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R94*Bilans!F94+S94","v":4.5583333333333345},{"v":0.6466179159049359,"d":"64.66%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.9475000000000002},null,1.6108333333333342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.052201257861635,199.43083018867924,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":27.615675664537402},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":4.477333333333333},{"v":0.6583159618820728,"d":"65.83%"},2.9475000000000002,null,1.529833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU94*Bilans!F94+AV94","v":3.0208333333333335},2.6218553459119494,171.31202830188678,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":32.14845553223389},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB94*Bilans!F94+BC94","v":4.5583333333333345},{"v":0.6466179159049359,"d":"64.66%"},2.9475000000000002,null,1.6108333333333342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W94<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W94<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W94<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W94<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.052201257861635,199.43083018867924,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":27.615675664537402},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F94<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F94<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F94<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F94<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F94*BT94+BU94","v":2.7521666666666667},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY94","v":3.33555380609217},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC94*Bilans!F94+CD94","v":4.3675},{"v":0.6748712077847739,"d":"67.49%"},2.9475000000000002,null,1.4199999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN94*Bilans!F94+CO94","v":2.7521666666666667},2.3886729559748425,156.07589094339622,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":35.28678959133647}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R104*Bilans!F104+S104","v":5.929325},{"v":0.2368524241798181,"d":"23.69%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.4043750000000002},null,4.5249500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC104*Bilans!F104+AD104","v":5.21005},5.013444339622642,141.90554203301886,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.283106688035623},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ104*Bilans!F104+AK104","v":5.929325},{"v":0.2368524241798181,"d":"23.69%"},1.4043750000000002,null,4.5249500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU104*Bilans!F104+AV104","v":5.21005},5.013444339622642,141.90554203301886,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.283106688035623},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB104*Bilans!F104+BC104","v":5.929325},{"v":0.2368524241798181,"d":"23.69%"},1.4043750000000002,null,4.5249500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W104<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W104<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W104<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W104<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM104*Bilans!F104+BN104","v":4.2219444444444445},4.062625786163522,114.9926228773585,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.987647871570497},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F104<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F104<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F104<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F104<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F104*BT104+BU104","v":3.587655},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY104","v":2.5587744640998094},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC104*Bilans!F104+CD104","v":5.585062499999999},{"v":0.2514519756940948,"d":"25.15%"},1.4043750000000002,null,4.1806874999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN104*Bilans!F104+CO104","v":3.905425},3.7580504716981133,106.3716186014151,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.716061632216723}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F116<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F116<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F116<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F116<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F116<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F116<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F116<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F116<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F116<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F116<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F116<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F116<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F116<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F116<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F116<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F116*BT116+BU116","v":3.5417583333333336},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY116","v":2.5919329146775025},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F119<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F119<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F119<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F119<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F119<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F119<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F119<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F119<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F119<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F119<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F119<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F119<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F119<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F119<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F119<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F119*BT119+BU119","v":3.902843333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY119","v":2.3521313093957996},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F136<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F136<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F136<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F136<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F136<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F136<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F136<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F136<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F136<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F136<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F136<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F136<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F136<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F136<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F136<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F136*BT136+BU136","v":4.102353333333333},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY136","v":2.237739963890645},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F142<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F142<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F142<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F142<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F142<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F142<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F142<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F142<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F142<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F142<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F142<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F142<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F142<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F142<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F142<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F142*BT142+BU142","v":3.9225133333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY142","v":2.340336213006287},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F152<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F152<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F152<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F152<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F152<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F152<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F152<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F152<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F152<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F152<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F152<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F152<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F152<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F152<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F152<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F152*BT152+BU152","v":4.253625},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY152","v":2.1581592171383233},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F169<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F169<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F169<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F169<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F169<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F169<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F169<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F169<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F169<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F169<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F169<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F169<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F169<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F169<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F169<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F169*BT169+BU169","v":4.439085},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY169","v":2.067993741953578},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F175<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F175<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F175<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F175<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F175<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F175<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F175<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F175<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F175<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F175<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F175<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F175<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F175<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F175<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F175<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F175*BT175+BU175","v":4.0817466666666675},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY175","v":2.2490371768948587},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F185<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F185<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F185<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F185<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F185<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F185<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F185<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F185<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F185<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F185<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F185<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F185<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F185<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F185<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F185<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F185*BT185+BU185","v":4.627823333333334},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY185","v":1.9836539424221755},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F201<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F201<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F201<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F201<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F201<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F201<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F201<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F201<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F201<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F201<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F201<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F201<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F201<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F201<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F201<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F201*BT201+BU201","v":4.505588333333334},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY201","v":2.0374697643999875},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F211<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F211<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F211<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F211<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F211<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F211<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F211<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.061799999999999945},{"$f":"IF(Bilans!F211<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F211<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F211<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F211<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F211<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F211<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F211<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F211<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.4040000000000017},{"$f":"Bilans!F211*BT211+BU211","v":4.748407500000001},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY211","v":1.9332797364168932},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F217<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F217<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F217<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F217<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F217<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F217<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F217<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F217<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F217<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F217<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F217<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F217<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F217<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F217<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F217<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F217*BT217+BU217","v":4.260181666666666},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY217","v":2.1548376849344066},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F234<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F234<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F234<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F234<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F234<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F234<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F234<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.061799999999999945},{"$f":"IF(Bilans!F234<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F234<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F234<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F234<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F234<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F234<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F234<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F234<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.4040000000000017},{"$f":"Bilans!F234*BT234+BU234","v":4.9147525000000005},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY234","v":1.8678458376083027},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F244<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F244<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F244<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F244<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F244<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F244<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F244<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F244<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F244<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F244<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F244<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F244<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F244<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F244<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F244<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F244*BT244+BU244","v":3.9581066666666667},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY244","v":2.3192907046466664},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R250*Bilans!F250+S250","v":5.992766666666667},{"v":0.199824232547015,"d":"19.98%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.1975},null,4.7952666666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC250*Bilans!F250+AD250","v":5.4914000000000005},5.284177358490567,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ250*Bilans!F250+AK250","v":5.992766666666667},{"v":0.199824232547015,"d":"19.98%"},1.1975,null,{"$f":"AL250-AN250","v":4.7952666666666675},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU250*Bilans!F250+AV250","v":5.4914000000000005},5.284177358490567,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB250*Bilans!F250+BC250","v":5.992766666666667},{"v":0.199824232547015,"d":"19.98%"},1.1975,null,{"$f":"BD250-BF250","v":4.7952666666666675},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W250<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W250<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W250<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W250<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM250*Bilans!F250+BN250","v":4.3751851851851855},4.210083857442348,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F250<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F250<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F250<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F250<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F250*BT250+BU250","v":3.7426733333333333},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY250","v":2.4527922109151925},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC250*Bilans!F250+CD250","v":5.660916666666666},{"v":0.21153817844577588,"d":"21.15%"},1.1975,null,{"$f":"CE250-CG250","v":4.463416666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN250*Bilans!F250+CO250","v":4.090233333333334},3.935884905660378,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W260<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W260<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W260<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W260<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F260<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F260<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F260<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F260<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F260*BT260+BU260","v":4.519638333333335},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY260","v":2.031135972162964},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R277*Bilans!F277+S277","v":6.106808333333333},{"v":0.13519746403263033,"d":"13.52%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":0.8256250000000005},null,5.281183333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC277*Bilans!F277+AD277","v":5.9971499999999995},5.7708424528301885,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ277*Bilans!F277+AK277","v":6.106808333333333},{"v":0.13519746403263033,"d":"13.52%"},0.8256250000000005,null,5.281183333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU277*Bilans!F277+AV277","v":5.9971499999999995},5.7708424528301885,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB277*Bilans!F277+BC277","v":6.106808333333333},{"v":0.13519746403263033,"d":"13.52%"},0.8256250000000005,null,5.281183333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W277<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W277<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W277<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W277<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM277*Bilans!F277+BN277","v":4.650648148148148},4.475151991614256,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F277<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F277<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F277<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F277<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F277*BT277+BU277","v":4.021331666666667},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY277","v":2.2828258798184184},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC277*Bilans!F277+CD277","v":5.797270833333333},{"v":0.14241615127807994,"d":"14.24%"},0.8256250000000005,null,4.971645833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN277*Bilans!F277+CO277","v":4.422441666666667},4.255557075471699,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R286*Bilans!F286+S286","v":6.006950000000001},{"v":0.19165300193942014,"d":"19.17%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.1512499999999999},null,4.855700000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC286*Bilans!F286+AD286","v":5.5543000000000005},5.344703773584906,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ286*Bilans!F286+AK286","v":6.006950000000001},{"v":0.19165300193942014,"d":"19.17%"},1.1512499999999999,null,4.855700000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU286*Bilans!F286+AV286","v":5.5543000000000005},5.344703773584906,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB286*Bilans!F286+BC286","v":6.006950000000001},{"v":0.19165300193942014,"d":"19.17%"},1.1512499999999999,null,4.855700000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W286<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W286<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W286<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W286<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM286*Bilans!F286+BN286","v":4.4094444444444445},4.243050314465409,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F286<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F286<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F286<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F286<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F286*BT286+BU286","v":3.77733},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY286","v":2.4302880606142434},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC286*Bilans!F286+CD286","v":5.677875},{"v":0.20276071593686015,"d":"20.28%"},1.1512499999999999,null,4.526625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN286*Bilans!F286+CO286","v":4.13155},3.9756424528301886,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"R292*Bilans!F292+S292","v":5.865833333333334},{"v":0.28192925131410707,"d":"28.19%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.6537499999999998},null,4.212083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05999999999999991},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.0185},4.829122641509435,165.5906153773585,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.15986262593111},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.383333333333334},{"$f":"AJ292*Bilans!F292+AK292","v":5.532916666666667},{"v":0.29889298892988925,"d":"29.89%"},1.6537499999999998,null,3.8791666666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.7619166666666666},3.619957547169811,124.1283442924528,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":12.219507942733612},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"BB292*Bilans!F292+BC292","v":5.865833333333334},{"v":0.28192925131410707,"d":"28.19%"},1.6537499999999998,null,4.212083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W292<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W292<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W292<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W292<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"BM292*Bilans!F292+BN292","v":5.477222222222224},5.27053459119497,180.72663113207548,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.39271600150355},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F292<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F292<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F292<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F292<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F292*BT292+BU292","v":3.4661166666666667},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY292","v":2.648497117331115},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5.383333333333334},{"$f":"CC292*Bilans!F292+CD292","v":5.532916666666667},{"v":0.29889298892988925,"d":"29.89%"},1.6537499999999998,null,3.8791666666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.7619166666666666},3.619957547169811,124.1283442924528,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":12.219507942733612}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"R309*Bilans!F309+S309","v":5.815},{"v":0.323731728288908,"d":"32.37%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.8825},null,3.9325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05999999999999991},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"AC309*Bilans!F309+AD309","v":4.9270000000000005},4.741075471698114,188.59998226415098,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.823746701846966},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.383333333333334},{"$f":"AJ309*Bilans!F309+AK309","v":5.5075},{"v":0.3418066273263731,"d":"34.18%"},1.8825,null,3.625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.6755},3.536801886792453,140.69397905660378,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.509209631342676},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"BB309*Bilans!F309+BC309","v":5.815},{"v":0.323731728288908,"d":"32.37%"},1.8825,null,3.9325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W309<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W309<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W309<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W309<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"BM309*Bilans!F309+BN309","v":5.307777777777779},5.1074842767295605,203.1757245283019,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.047255599748794},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F309<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F309<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F309<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F309<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F309*BT309+BU309","v":3.3919},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY309","v":2.706447713670804},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5.383333333333334},{"$f":"CC309*Bilans!F309+CD309","v":5.5075},{"v":0.3418066273263731,"d":"34.18%"},1.8825,null,3.625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.6755},3.536801886792453,140.69397905660378,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":14.509209631342676}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"R315*Bilans!F315+S315","v":5.898333333333334},{"v":0.2555806725063578,"d":"25.56%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.5075000000000005},null,4.390833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05999999999999991},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.077},4.885415094339622,150.37307660377363,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.127497711710253},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.383333333333334},{"$f":"AJ315*Bilans!F315+AK315","v":5.549166666666666},{"v":0.27166241177353967,"d":"27.17%"},1.5075000000000005,null,4.041666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU315*Bilans!F315+AV315","v":3.817166666666666},3.6731226415094334,113.0587149056604,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.809930371310212},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"BB315*Bilans!F315+BC315","v":5.898333333333334},{"v":0.2555806725063578,"d":"25.56%"},1.5075000000000005,null,4.390833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W315<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W315<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W315<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W315<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"BM315*Bilans!F315+BN315","v":5.5855555555555565},5.3747798742138375,165.435724528302,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.387502545080099},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F315<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F315<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F315<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F315<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F315*BT315+BU315","v":3.5135666666666667},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY315","v":2.612729704858311},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5.383333333333334},{"$f":"CC315*Bilans!F315+CD315","v":5.549166666666666},{"v":0.27166241177353967,"d":"27.17%"},1.5075000000000005,null,4.041666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN315*Bilans!F315+CO315","v":3.817166666666666},3.6731226415094334,113.0587149056604,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.809930371310212}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R325*Bilans!F325+S325","v":5.304541666666666},{"v":0.428524299146172,"d":"42.85%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.2731250000000003},null,3.031416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.383},4.383,215.44636500000007,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.467248459958938},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ325*Bilans!F325+AK325","v":5.103633333333333},{"v":0.44539347784911415,"d":"44.54%"},2.2731250000000003,null,2.8305083333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.430275},3.430275,168.61516762500005,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.485383824912002},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB325*Bilans!F325+BC325","v":5.304541666666666},{"v":0.428524299146172,"d":"42.85%"},2.2731250000000003,null,3.031416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W325<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W325<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W325<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W325<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.758425925925926},3.758425925925926,184.74542638888894,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.871411396615017},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F325<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F325<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F325<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F325<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F325*BT325+BU325","v":3.1519983333333332},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY325","v":2.9124380882181096},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC325*Bilans!F325+CD325","v":4.905333333333333},{"v":0.46339868170698567,"d":"46.34%"},2.2731250000000003,null,2.632208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN325*Bilans!F325+CO325","v":3.1519983333333332},3.1519983333333332,154.93647807500005,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.117380561220692}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R342*Bilans!F342+S342","v":4.614814814814816},{"v":0.6056581059390047,"d":"60.57%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.795},null,1.8198148148148157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.150244584206848,194.30708595387838,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":25.257467435669923},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":4.540592592592593},{"v":0.6155584195242911,"d":"61.56%"},2.795,null,1.745592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU342*Bilans!F342+AV342","v":3.0942592592592595},2.685583508036338,165.64679077568132,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":29.627527783777033},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB342*Bilans!F342+BC342","v":4.614814814814816},{"v":0.6056581059390047,"d":"60.57%"},2.795,null,1.8198148148148157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W342<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W342<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W342<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W342<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.150244584206848,194.30708595387838,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":25.257467435669923},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F342<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F342<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F342<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F342<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F342*BT342+BU342","v":2.8210740740740743},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY342","v":3.2540797437277633},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC342*Bilans!F342+CD342","v":4.418333333333333},{"v":0.6325914749151264,"d":"63.26%"},2.795,null,1.623333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN342*Bilans!F342+CO342","v":2.8210740740740743},2.448479385045423,151.02220846960168,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":32.49657746190251}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R352*Bilans!F352+S352","v":4.518287037037037},{"v":0.6762795225165223,"d":"67.63%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.055625},null,1.4626620370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},2.982686932215234,202.62883674004192,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":29.381611946418012},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":4.4324814814814815},{"v":0.6893711824327148,"d":"68.94%"},3.055625,null,1.3768564814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU352*Bilans!F352+AV352","v":2.9687731481481485},2.576671034241789,175.04614671121595,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":34.011384781134005},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.518287037037037},{"v":0.6762795225165223,"d":"67.63%"},3.055625,null,1.4626620370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W352<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W352<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W352<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W352<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},2.982686932215234,202.62883674004192,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":29.381611946418012},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F352<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F352<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F352<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F352<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F352*BT352+BU352","v":2.703310185185185},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY352","v":3.3958367228106834},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC352*Bilans!F352+CD352","v":4.331458333333333},{"v":0.7054494733298062,"d":"70.54%"},3.055625,null,1.275833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN352*Bilans!F352+CO352","v":2.703310185185185},2.346269217330538,159.3937992793501,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":37.35127638068227}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R358*Bilans!F358+S358","v":4.626620370370371},{"v":0.5972231950767999,"d":"59.72%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.763125},null,1.8634953703703707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.5843116701607274,218.33834538784072,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.9234143766511},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":4.553814814814815},{"v":0.6067714899189122,"d":"60.68%"},2.763125,null,1.7906898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU358*Bilans!F358+AV358","v":3.1096064814814817},2.6989037386443044,164.4037212395178,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":29.11565495087719},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.626620370370371},{"v":0.5972231950767999,"d":"59.72%"},2.763125,null,1.8634953703703707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W358<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W358<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W358<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W358<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.5843116701607274,218.33834538784072,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.9234143766511},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F358<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F358<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F358<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F358<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F358*BT358+BU358","v":2.835476851851852},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY358","v":3.2375506765306636},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC358*Bilans!F358+CD358","v":4.428958333333333},{"v":0.623876946234536,"d":"62.39%"},2.763125,null,1.665833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN358*Bilans!F358+CO358","v":2.835476851851852},2.4609799091544375,149.91059116614255,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":31.930512600974154}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R369*Bilans!F369+S369","v":4.666291666666667},{"v":0.5763409559696762,"d":"57.63%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.689375},null,1.9769166666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC369*Bilans!F369+AD369","v":3.7170000000000005},3.6468679245283027,215.69400339622644,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.921253957906494},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ369*Bilans!F369+AK369","v":4.593033333333333},{"v":0.5855335254116744,"d":"58.55%"},2.689375,null,1.9036583333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.147225},3.0878433962264156,182.63049766981135,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":24.708846987914256},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB369*Bilans!F369+BC369","v":4.666291666666667},{"v":0.5763409559696762,"d":"57.63%"},2.689375,null,1.9769166666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W369<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W369<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W369<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W369<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM369*Bilans!F369+BN369","v":3.450092592592593},3.384996505939903,200.20561834381556,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.539772158144313},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F369<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F369<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F369<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F369<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F369*BT369+BU369","v":2.8711683333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY369","v":3.1973046976811417},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC369*Bilans!F369+CD369","v":4.461333333333333},{"v":0.6028186640765093,"d":"60.28%"},2.689375,null,1.771958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN369*Bilans!F369+CO369","v":2.8711683333333333},2.4919574213836477,147.38682168773585,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":30.617316871183306}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R370*Bilans!F370+S370","v":4.583333333333334},{"v":0.6283636363636362,"d":"62.84%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.88},null,1.703333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.566666666666667},3.0955974842767295,197.2514716981132,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":26.553452255180822},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":4.505333333333334},{"v":0.63924237940219,"d":"63.92%"},2.88,null,1.6253333333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU370*Bilans!F370+AV370","v":3.0533333333333337},2.650062893081761,168.8620075471698,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":31.01767894437061},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB370*Bilans!F370+BC370","v":4.583333333333334},{"v":0.6283636363636362,"d":"62.84%"},2.88,null,1.703333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W370<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W370<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W370<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W370<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.566666666666667},3.0955974842767295,197.2514716981132,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":26.553452255180822},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F370<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F370<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F370<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F370<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F370*BT370+BU370","v":2.7826666666666666},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY370","v":3.298993770963105},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC370*Bilans!F370+CD370","v":4.39},{"v":0.6560364464692483,"d":"65.60%"},2.88,null,1.5099999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN370*Bilans!F370+CO370","v":2.7826666666666666},2.41514465408805,153.89301735849054,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":34.03473156809233}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R371*Bilans!F371+S371","v":4.781291666666667},{"v":0.5467926205436118,"d":"54.68%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.614375},null,2.1669166666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC371*Bilans!F371+AD371","v":3.837},3.7646037735849065,215.88120339622645,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.65015562037649},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ371*Bilans!F371+AK371","v":4.685033333333333},{"v":0.5580269795305619,"d":"55.80%"},2.614375,null,2.0706583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.1982250000000003},3.1378811320754725,179.94179351886797,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.574841393393083},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB371*Bilans!F371+BC371","v":4.781291666666667},{"v":0.5467926205436118,"d":"54.68%"},2.614375,null,2.1669166666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W371<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W371<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W371<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W371<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM371*Bilans!F371+BN371","v":3.5056481481481483},3.4395038434661083,197.23834790356398,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.507477056764316},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F371<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F371<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F371<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F371<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F371*BT371+BU371","v":2.9217683333333335},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY371","v":3.1419328819704506},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC371*Bilans!F371+CD371","v":4.541333333333333},{"v":0.5756844539048738,"d":"57.57%"},2.614375,null,1.9269583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN371*Bilans!F371+CO371","v":2.9217683333333335},2.866640628930818,164.38750686603774,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":25.80548438943697}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11554.335984476356},{"$f":"SUM(AA7:AA372)","v":88.78881552364089},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9208596813844427},{"$f":"SUM(AF7:AF372)/229","v":3.6167351384349655},{"$f":"SUM(AG7:AG372)/Z373","v":3.27768625933576},{"$f":"SUM(AH7:AH372)","v":5102.605612836926},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11523.484513852924},{"$f":"SUM(AS7:AS372)","v":119.64028614707293},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.3835808795083295},{"$f":"SUM(AX7:AX372)/229","v":3.1110260492372572},{"$f":"SUM(AY7:AY372)/AR373","v":2.7506394213301344},{"$f":"SUM(AZ7:AZ372)","v":6008.055908861201},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11560.89280028157},{"$f":"SUM(BK7:BK372)","v":82.23199971842641},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6968766779880315},{"$f":"SUM(BP7:BP372)/229","v":3.405956626355283},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.098917607985734},{"$f":"SUM(BR7:BR372)","v":5457.645649506698},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1015.600330685492},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11640.654861535462},{"$f":"SUM(CL7:CL372)","v":82.23199971842641},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.9432861760957487},{"$f":"SUM(CQ7:CQ372)/229","v":2.694921959329753},{"$f":"SUM(CR7:CR372)/CK373","v":2.4408973114382344},{"$f":"SUM(CS7:CS372)","v":6995.085869808438}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.4856947216263743},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"AWH-P008","index":11,"n_rows":74,"n_cols":23,"rows_kept":69,"cut":true,"hidden":true,"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"AquaSnap 30AWH008HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.15},{"$f":"E7*Dane!$E$26","v":5.1},{"$f":"F7*Dane!$E$26","v":5.58},{"$f":"G7*Dane!$E$26","v":7},{"$f":"H7*Dane!$E$26","v":7.6},{"$f":"I7*Dane!$E$26","v":7.88},{"$f":"S5*T3+S6","v":8.018},{"$f":"$S$5*U3+$S$6","v":8.225},{"$f":"J7*Dane!$E$26","v":8.57},{"$f":"K7*Dane!$E$26","v":9.260000000000002}]
[null,"Q",null,4.15,5.1,5.58,7,7.6,7.88,8.57,{"$f":"J5+(J5-I5)","v":9.260000000000002},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.18999999999999986},{"$f":"(P4-O4)/(P3-O3)","v":0.06000000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15777777777777777},{"$f":"(R4-Q4)/(R3-Q3)","v":0.11999999999999993},{"$f":"(S4-R4)/(S3-R3)","v":0.09333333333333342},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.06900000000000003},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.06900000000000013}]
[null,"COP",null,2.25,2.54,2.7,3.5,4.8,5.21,7.39,7.65,null,"b=",{"$f":"N4-N5*$N$3","v":7.9499999999999975},{"$f":"O4-O5*O3","v":6},{"$f":"P4-P5*P3","v":6.684444444444445},{"$f":"Q4-Q5*Q3","v":6.76},{"$f":"R4-R5*R3","v":6.946666666666665},{"$f":"S4-S5*$S$3","v":7.1899999999999995},null,null,{"$f":"V4-V5*V3","v":7.189999999999998}]
[{"$nulls":3},{"$f":"D5","v":4.15},5.1,5.58,7,7.6,7.88,{"$f":"I7/I5*J5","v":8.57},{"$f":"J7/J5*K5","v":9.260000000000002},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.15},5.1,5.58,7,7.6,7.88,{"$f":"T4","v":8.018},{"$f":"U4","v":8.225},{"$f":"V5*V3+V6","v":8.57},{"$f":"W4","v":9.260000000000002}]
[null,"Q",null,3.95,4.89,5.58,7.13,7.8,7.93,8.41,{"$f":"J9+(J9-I9)","v":8.89},null,"COP",{"$f":"D6","v":2.25},2.54,2.7,3.5,4.8,5.21,{"$f":"T3*S10+S11","v":5.646},{"$f":"U3*S10+S11","v":6.3},{"$f":"J6","v":7.39},{"$f":"K6","v":7.65}]
[null,"COP",null,1.94,2.18,2.53,3.05,3.75,3.98,5.5,5.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05800000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.020000000000000018},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R9-Q9)/(R3-Q3)","v":0.25999999999999995},{"$f":"(S9-R9)/(S3-R3)","v":0.13666666666666671},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.21799999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.026000000000000068}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.41},{"$f":"O9-O10*O3","v":2.8400000000000003},{"$f":"P9-P10*P3","v":3.322222222222222},{"$f":"Q9-Q10*Q3","v":2.98},{"$f":"R9-R10*R3","v":3.843333333333333},{"$f":"S9-S10*$S$3","v":3.0300000000000002},null,null,{"$f":"V9-V10*V3","v":6.869999999999998}]
[null,"Q",null,3.17,4.75,5.45,7,7.55,7.85,8.34,{"$f":"J12+(J12-I12)","v":8.83},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8239999999999998,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.064,"d":"2.06"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.29},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.81},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.51},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6799999999999997,"d":"3.68"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.996,"d":"5.00"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.92},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.54},2.7,3.5,4.8,5.21,{"$f":"T9","v":5.646},{"$f":"U9","v":6.3},7.39,{"$f":"W9","v":7.65}]
[{"$nulls":3},{"$f":"D12","v":3.17},{"$f":"E12","v":4.75},5.45,{"v":7,"d":"7.00"},7.55,7.85,8.34,8.83,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.65,1.89,1.93,2.45,3.15,3.23,4.24,4.11,null,"Q",{"$f":"D9*Dane!$E$26","v":3.95},{"$f":"E9*Dane!$E$26","v":4.89},{"$f":"F9*Dane!$E$26","v":5.58},{"$f":"G9*Dane!$E$26","v":7.13},{"$f":"H9*Dane!$E$26","v":7.8},{"$f":"I9*Dane!$E$26","v":7.93},{"$f":"S16*T14+S17","v":8.026},{"$f":"$S$16*U14+$S$17","v":8.17},{"$f":"J9*Dane!$E$26","v":8.41},{"$f":"K9*Dane!$E$26","v":8.89}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1879999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.08625000000000005},{"$f":"(Q15-P15)/(Q3-P3)","v":0.1722222222222222},{"$f":"(R15-Q15)/(R3-Q3)","v":0.13399999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.0433333333333333},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.04800000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.04800000000000004}]
[null,"Napełnienie",{"$nulls":3},0.76,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.709999999999998},{"$f":"O15-O16*O3","v":6.18375},{"$f":"P15-P16*P3","v":6.785555555555556},{"$f":"Q15-Q16*Q3","v":6.862},{"$f":"R15-R16*R3","v":7.496666666666667},{"$f":"S15-S16*$S$3","v":7.449999999999999},null,null,{"$f":"V15-V16*V14","v":7.449999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},65,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.95},{"$f":"O16*O14+O17","v":4.889999999999999},5.58,7.13,7.8,7.93,{"$f":"T15","v":8.026},{"$f":"U15","v":8.17},8.41,{"$f":"W15","v":8.89}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":1.94},2.18,2.53,3.05,3.75,3.98,{"$f":"T14*S21+S22","v":4.284},{"$f":"U14*S21+S22","v":4.74},{"$f":"J10","v":5.5},{"$f":"K10","v":5.46}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04800000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.043749999999999956},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05777777777777778},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14000000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.07666666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.152},null,null,{"$f":"(W20-V20)/(W14-V14)","v":-4.0000000000000036E-3}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.900000000000001},{"$f":"O20-O21*O14","v":2.8362499999999997},{"$f":"P20-P21*P14","v":2.9344444444444444},{"$f":"Q20-Q21*Q14","v":2.7699999999999996},{"$f":"R20-R21*R14","v":3.2133333333333334},{"$f":"S20-S21*$S$3","v":2.46},null,null,{"$f":"V20-V21*V14","v":5.58}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,5 | 4,8"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.94},{"$f":"O21*O14+O22","v":2.1800000000000006},2.53,3.05,3.75,3.98,{"$f":"T20","v":4.284},{"$f":"U20","v":4.74},5.5,{"$f":"W20","v":5.46}]
[null,{"$f":"ROUND((2400+300)*4.65/0.65,0)","v":19315},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+4","v":8.15},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.17},{"$f":"E14*Dane!$E$26","v":4.75},{"$f":"F14*Dane!$E$26","v":5.45},{"$f":"G14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"H14*Dane!$E$26","v":7.55},{"$f":"I14*Dane!$E$26","v":7.85},{"$f":"S27*T25+S28","v":7.9479999999999995},{"$f":"S27*U25+S28","v":8.094999999999999},{"$f":"J14*Dane!$E$26","v":8.34},{"$f":"K14*Dane!$E$26","v":8.83}]
[null,{"$f":"D14+4","v":7.17},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.316},{"$f":"(P26-O26)/(P3-O3)","v":0.08750000000000002},{"$f":"(Q26-P26)/(Q3-P3)","v":0.1722222222222222},{"$f":"(R26-Q26)/(R3-Q3)","v":0.10999999999999996},{"$f":"(S26-R26)/(S3-R3)","v":0.09999999999999994},{"$f":"(V26-S26)/(V3-S3)","v":0.04900000000000002},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.04900000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.15},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":9.49},6.0625,6.655555555555555,6.78,6.8500000000000005,7.359999999999999,null,null,{"$f":"V26-V27*V25","v":7.359999999999999}]
[null,{"$f":"D9+4","v":7.95},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.17},{"$f":"O27*O25+O28","v":4.75},5.449999999999999,7,7.55,7.85,{"$f":"T26","v":7.9479999999999995},{"$f":"U26","v":8.094999999999999},8.34,{"$f":"W26","v":8.83}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8239999999999998,"d":"1.82"}},{"v":2.064,"d":"2.06"},2.29,2.81,3.51,{"v":3.6799999999999997,"d":"3.68"},{"$f":"T25*S32+S33","v":3.9432},{"$f":"U25*S32+S33","v":4.338},{"$f":"J13","v":4.996},{"$f":"K13","v":4.92}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04800000000000004},{"$f":"(P31-O31)/(P25-O25)","v":0.028249999999999997},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05777777777777778},{"$f":"(R31-Q31)/(R25-Q25)","v":0.13999999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.05666666666666664},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13160000000000008},null,null,{"$f":"(W31-V31)/(W25-V25)","v":-0.007600000000000051}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7840000000000007},{"$f":"O31-O32*O25","v":2.48775},{"$f":"P31-P32*P25","v":2.6944444444444446},{"$f":"Q31-Q32*Q25","v":2.5300000000000002},{"$f":"R31-R32*R25","v":3.1133333333333333},{"$f":"S31-S32*$S$3","v":2.363999999999999},null,null,{"$f":"V31-V32*V25","v":5.1480000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8239999999999998},{"$f":"O32*O25+O33","v":2.064},2.29,2.81,3.51,3.6799999999999997,{"$f":"T31","v":3.9432},{"$f":"U31","v":4.338},4.996,{"$f":"W31","v":4.92}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-14.558823529411763},-14.285714285714283,-11.971119133574009,-13.92592592592593,-16.21917808219177,-19.132420091324196,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-19.132420091324196},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-19.132420091324196},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-19.132420091324178},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-19.132420091324178}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-14.285714285714283},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-14.285714285714283},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.3}]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH008HP-C--C--"}]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.128965517241379},{"$f":"E66*Dane!$E$26","v":2.94},{"$f":"F66*Dane!$E$26","v":4.0600000000000005},{"$f":"G66*Dane!$E$26","v":6.365},{"$f":"H66*Dane!$E$26","v":6.98},{"$f":"I66*Dane!$E$26","v":7.050000000000001},{"$f":"I57*J52+I58","v":7.252000000000001},{"$f":"I57*K52+I58","v":7.555000000000001},{"$f":"L66*Dane!$E$26","v":8.06},{"$f":"M66*Dane!$E$26","v":9.07}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4800666666666666},1.49,{"$f":"(1.33+1.67)/2","v":1.5},{"$f":"(1.69+2.07)/2","v":1.88},{"$f":"(1.92+2.46)/2","v":2.19},{"$f":"(2.57+2.06)/2","v":2.315},null,null,{"$f":"(2.46+3.25)/2","v":2.855},{"$f":"L55+(L55-I55)","v":3.395}]
[null,"Q",null,{"$f":"D54","v":2.128965517241379},2.94,4.0600000000000005,6.365,6.98,7.050000000000001,null,null,{"$f":"L54","v":8.06},{"$f":"M54","v":9.07}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.16220689655172418},{"$f":"(F54-E54)/(F52-E52)","v":0.14000000000000007},{"$f":"(G54-F54)/(G52-F52)","v":0.25611111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.12300000000000004},{"$f":"(I54-H54)/(I52-H52)","v":0.023333333333333428},{"$f":"(L54-I54)/(L52-I52)","v":0.10099999999999998}]
[null,"b=",null,{"$f":"D54-D57*D52","v":5.373103448275863},5.040000000000001,5.852777777777778,6.119,6.816666666666666,6.040000000000001]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.1289655172413795},2.94,4.0600000000000005,6.365,6.98,7.050000000000001]
[null,"COP",null,{"$f":"D55","v":1.4800666666666666},1.49,1.5,1.88,2.19,2.315,null,null,{"$f":"L55","v":2.855},{"$f":"M55","v":3.395}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":1.98666666666667E-3},{"$f":"(F61-E61)/(F52-E52)","v":1.2500000000000011E-3},{"$f":"(G61-F61)/(G52-F52)","v":0.04222222222222221},{"$f":"(H61-G61)/(H52-G52)","v":0.06200000000000001},{"$f":"(I61-H61)/(I52-H52)","v":0.041666666666666664},{"$f":"(L61-I61)/(L52-I52)","v":0.054000000000000006}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.5198},1.50875,1.7955555555555556,1.7559999999999998,1.8983333333333334,1.775]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.4800666666666666},1.49,1.5,1.88,2.19,2.315]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]
[]
[]
[]
[]
[]
[null,{"$error":"#VALUE!"},{"$f":"_FV(B73,\"Area\")","v":1229.62},{"$f":"_FV(B73,\"Admin Division 1 (State/province/other)\",TRUE)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"}]

{"sheet":"Bilans-AWH-P008","index":12,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5691.481466061219},null,null,"COP",{"$f":"K13","v":3.441076812441059},{"$f":"L13","v":3.0697395859193475},{"$f":"M13","v":3.1910441011582327},{"$f":"N13","v":2.827564400879016},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999265119392466},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999265119392466},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999265119392466},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9992650497105805},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.441076812441059},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.3488060753401641E-4},{"$f":"1-L3","v":7.3488060753401641E-4},{"$f":"1-M3","v":7.3488060753401641E-4},{"$f":"1-N3","v":7.3495028941950036E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999265119392466},null,null,"COP-Inst",{"$f":"K14","v":3.441812233495264},{"$f":"L14","v":3.0704750069735525},{"$f":"M14","v":3.1917795222124377},{"$f":"N14","v":2.82829989171764}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.3488060753401641E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.441812233495264},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R7*Bilans!F7+S7","v":7.042999999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3757276728666762,"d":"37.57%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":4.396749999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC7*Bilans!F7+AD7","v":3.5931666666666664},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.457575471698113},{"$f":"AF7*Z7","v":200.91971066037735},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":21.680481196606852},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ7*Bilans!F7+AK7","v":7.178016666666666},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3686603309642172,"d":"36.87%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":4.531766666666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU7*Bilans!F7+AV7","v":3.1001666666666665},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9831792452830186},{"$f":"AX7*AR7","v":173.35254594339622},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.128191716447883},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB7*Bilans!F7+BC7","v":7.042999999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3757276728666762,"d":"37.57%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":4.396749999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W7<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W7<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W7<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W7<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM7*Bilans!F7+BN7","v":3.1896296296296294},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.0692662473794545},{"$f":"BP7*BJ7","v":178.3550616352201},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":24.423394374470647},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F7<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F7<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F7<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F7<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.8601666666666667},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY7","v":3.2096031699784393},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC7*Bilans!F7+CD7","v":7.039416666666667},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3759189326767133,"d":"37.59%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":4.393166666666667},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN7*Bilans!F7+CO7","v":2.8601666666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.752235849056604},{"$f":"CQ7*CK7","v":159.93242518867925},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":27.236728286093296}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R8*Bilans!F8+S8","v":6.563481481481482},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4745956865710384,"d":"47.46%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":3.4484814814814815},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.2540740740740737},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.2540740740740737},{"$f":"AF8*Z8","v":225.70257777777775},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":27.49611654905532},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":6.653518518518519},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4681733418686855,"d":"46.82%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":3.5385185185185186},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU8*Bilans!F8+AV8","v":2.890148148148148},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.890148148148148},{"$f":"AX8*AR8","v":200.46067555555553},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":30.95841299946178},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB8*Bilans!F8+BC8","v":6.563481481481482},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4745956865710384,"d":"47.46%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":3.4484814814814815},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W8<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W8<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W8<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W8<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.2540740740740737},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.2540740740740737},{"$f":"BP8*BJ8","v":225.70257777777775},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":27.49611654905532},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F8<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F8<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F8<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F8<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F8*BT8+BU8","v":2.650148148148148},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY8","v":3.4639572909970098},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC8*Bilans!F8+CD8","v":6.523518518518518},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.47750305163652884,"d":"47.75%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":3.408518518518518},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN8*Bilans!F8+CO8","v":2.650148148148148},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.650148148148148},{"$f":"CQ8*CK8","v":183.81427555555555},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":33.76203706291752}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3424.411511743116},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R9*Bilans!F9+S9","v":6.438574074074075},{"v":0.5022462990712804,"d":"50.22%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.23375},null,3.2048240740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.1837037037037037},3.1236338225017475,225.55759832285122,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":29.82132519150231},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":6.517175925925926},{"v":0.496188845713961,"d":"49.62%"},3.23375,null,3.283425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU9*Bilans!F9+AV9","v":2.8444074074074073},2.8444074074074073,205.3946588888889,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":32.74878969778253},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB9*Bilans!F9+BC9","v":6.438574074074075},{"v":0.5022462990712804,"d":"50.22%"},3.23375,null,3.2048240740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W9<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W9<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W9<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W9<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.1837037037037037},3.1236338225017475,225.55759832285122,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":29.82132519150231},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F9<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F9<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F9<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F9<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F9*BT9+BU9","v":2.6044074074074075},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY9","v":3.5247941523628037},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC9*Bilans!F9+CD9","v":6.387175925925925},{"v":0.5062879177750557,"d":"50.63%"},3.23375,null,3.153425925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN9*Bilans!F9+CO9","v":2.6044074074074075},2.5552676450034943,184.51587664570235,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":36.45445915700648}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R10*Bilans!F10+S10","v":5.639824074074075},{"v":0.7080229715597248,"d":"70.80%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.993125},null,1.6466990740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC10*Bilans!F10+AD10","v":2.7337037037037035},2.3726484975541577,214.57046687631026,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":49.16916691210689},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":5.645300925925927},{"v":0.7073360751526383,"d":"70.73%"},3.993125,null,1.6521759259259268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU10*Bilans!F10+AV10","v":2.5519074074074073},2.2148630328441645,200.301138375262,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":52.67194777737218},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB10*Bilans!F10+BC10","v":5.639824074074075},{"v":0.7080229715597248,"d":"70.80%"},3.993125,null,1.6466990740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W10<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W10<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W10<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W10<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM10*Bilans!F10+BN10","v":2.7337037037037035},2.3726484975541577,214.57046687631026,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":49.16916691210689},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F10<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F10<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F10<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F10<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F10*BT10+BU10","v":2.3119074074074075},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY10","v":3.9707472585567474},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC10*Bilans!F10+CD10","v":5.515300925925926},{"v":0.7240085452507964,"d":"72.40%"},3.993125,null,1.522175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN10*Bilans!F10+CO10","v":2.3119074074074075},2.006561146051712,181.46335724318658,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":58.1398429993289}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4000366953775765},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R11*Bilans!F11+S11","v":5.748296296296297},{"v":0.6767222494265611,"d":"67.67%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.89},null,1.8582962962962966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC11*Bilans!F11+AD11","v":2.7948148148148144},2.425688329839273,213.36354549266247,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":46.77781502437227},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":5.763703703703704},{"v":0.6749132502249069,"d":"67.49%"},3.89,null,1.8737037037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU11*Bilans!F11+AV11","v":2.5916296296296295},2.2493389238294896,197.85185174004192,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":50.44522139279062},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB11*Bilans!F11+BC11","v":5.748296296296297},{"v":0.6767222494265611,"d":"67.67%"},3.89,null,1.8582962962962966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W11<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W11<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W11<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W11<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM11*Bilans!F11+BN11","v":2.7948148148148144},2.425688329839273,213.36354549266247,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":46.77781502437227},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F11<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F11<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F11<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F11<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F11*BT11+BU11","v":2.3516296296296297},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY11","v":3.9036759378838943},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC11*Bilans!F11+CD11","v":5.633703703703703},{"v":0.6904871474590758,"d":"69.05%"},3.89,null,1.7437037037037029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN11*Bilans!F11+CO11","v":2.3516296296296297},2.0410370370370368,179.52961777777776,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":55.593503665529525}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R12*Bilans!F12+S12","v":5.599064814814815},{"v":0.7200979330212222,"d":"72.01%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.031875},null,1.5671898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC12*Bilans!F12+AD12","v":2.7107407407407402},2.352718378756114,214.95611467505236,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":50.0956047541539},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":5.6008101851851855},{"v":0.719873530201897,"d":"71.99%"},4.031875,null,1.5689351851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU12*Bilans!F12+AV12","v":2.5369814814814813},2.2019084556254365,201.17736604821803,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":53.52668032083217},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB12*Bilans!F12+BC12","v":5.599064814814815},{"v":0.7200979330212222,"d":"72.01%"},4.031875,null,1.5671898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W12<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W12<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W12<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W12<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM12*Bilans!F12+BN12","v":2.7107407407407402},2.352718378756114,214.95611467505236,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":50.0956047541539},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F12<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F12<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F12<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F12<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F12*BT12+BU12","v":2.2969814814814815},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY12","v":3.996549416706306},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC12*Bilans!F12+CD12","v":5.470810185185185},{"v":0.7369795082487445,"d":"73.70%"},4.031875,null,1.4389351851851844,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN12*Bilans!F12+CO12","v":2.2969814814814815},1.9936065688329838,182.14586416142558,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":59.11941294866084}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3951.922836847774},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.441076812441059},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0697395859193475},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.1910441011582327},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.827564400879016},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R13*Bilans!F13+S13","v":5.652314814814815},{"v":0.7043574412318782,"d":"70.44%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.98125},null,1.671064814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC13*Bilans!F13+AD13","v":2.7407407407407405},2.378756114605171,214.44486373165617,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":48.88836618683902},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":5.658935185185186},{"v":0.7035334156897073,"d":"70.35%"},3.98125,null,1.6776851851851857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU13*Bilans!F13+AV13","v":2.5564814814814816},2.2188329839273235,200.02779350104822,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":52.41201155850905},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB13*Bilans!F13+BC13","v":5.652314814814815},{"v":0.7043574412318782,"d":"70.44%"},3.98125,null,1.671064814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W13<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W13<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W13<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W13<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM13*Bilans!F13+BN13","v":2.7407407407407405},2.378756114605171,214.44486373165617,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":48.88836618683902},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F13<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F13<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F13<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F13<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F13*BT13+BU13","v":2.316481481481482},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY13","v":3.9629067071708364},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC13*Bilans!F13+CD13","v":5.528935185185185},{"v":0.7200753611052962,"d":"72.01%"},3.98125,null,1.547685185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN13*Bilans!F13+CO13","v":2.316481481481482},2.0105310971348707,181.24937840670862,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":57.84217919619614}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.441812233495264},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0704750069735525},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1917795222124377},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.82829989171764},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R14*Bilans!F14+S14","v":6.107240740740742},{"v":0.5810725580746593,"d":"58.11%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.54875},null,2.5584907407407416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC14*Bilans!F14+AD14","v":2.997037037037037},2.940489168413697,234.56282096436055,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":34.99529979752081},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":6.15550925925926},{"v":0.5765160688633337,"d":"57.65%"},3.54875,null,2.6067592592592597,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU14*Bilans!F14+AV14","v":2.723074074074074},2.671695317959469,213.1211355136268,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":38.51610597521026},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB14*Bilans!F14+BC14","v":6.107240740740742},{"v":0.5810725580746593,"d":"58.11%"},3.54875,null,2.5584907407407416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W14<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W14<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W14<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W14<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM14*Bilans!F14+BN14","v":2.997037037037037},2.940489168413697,234.56282096436055,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":34.99529979752081},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F14<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F14<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F14<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F14<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F14*BT14+BU14","v":2.483074074074074},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY14","v":3.6970302641588235},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC14*Bilans!F14+CD14","v":6.025509259259259},{"v":0.5889543683874884,"d":"58.90%"},3.54875,null,2.476759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN14*Bilans!F14+CO14","v":2.483074074074074},2.436223619846262,194.33755815513626,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":42.23885654901158}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9461923424818335},{"$nulls":4},{"$f":"F11","v":3.4000366953775765},{"$f":"F15","v":2.9461923424818335},{"$f":"F28","v":3.09444941257848},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R15*Bilans!F15+S15","v":5.737120370370371},{"v":0.679892480580495,"d":"67.99%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.900625},null,1.836495370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC15*Bilans!F15+AD15","v":2.7885185185185186},2.420223619846261,213.50002662473793,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":47.01935352867464},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":5.75150462962963},{"v":0.6781920994908739,"d":"67.82%"},3.900625,null,1.8508796296296302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU15*Bilans!F15+AV15","v":2.5875370370370367},2.2457868623340316,198.1120880607966,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":50.67148263648277},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB15*Bilans!F15+BC15","v":5.737120370370371},{"v":0.679892480580495,"d":"67.99%"},3.900625,null,1.836495370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W15<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W15<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W15<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W15<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM15*Bilans!F15+BN15","v":2.7885185185185186},2.420223619846261,213.50002662473793,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":47.01935352867464},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F15<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F15<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F15<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F15<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F15*BT15+BU15","v":2.3475370370370374},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY15","v":3.9104814344427177},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC15*Bilans!F15+CD15","v":5.621504629629629},{"v":0.693875618182492,"d":"69.39%"},3.900625,null,1.7208796296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN15*Bilans!F15+CO15","v":2.3475370370370374},2.0374849755415796,179.73673711740045,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":55.851871972578245}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.625784775452564},{"$f":"F19","v":3.625784775452564},{"$f":"F19","v":3.625784775452564},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R16*Bilans!F16+S16","v":6.618703703703704},{"v":0.46270389748468144,"d":"46.27%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.0625},null,3.556203703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.2851851851851848},3.2851851851851848,223.72111111111107,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":26.740958286358516},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":6.713796296296296},{"v":0.45615027100084127,"d":"45.62%"},3.0625,null,3.6512962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU16*Bilans!F16+AV16","v":2.9103703703703703},2.9103703703703703,198.1962222222222,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":30.184818019852383},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB16*Bilans!F16+BC16","v":6.618703703703704},{"v":0.46270389748468144,"d":"46.27%"},3.0625,null,3.556203703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W16<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W16<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W16<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W16<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.2851851851851848},3.2851851851851848,223.72111111111107,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":26.740958286358516},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F16<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F16<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F16<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F16<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F16*BT16+BU16","v":2.6703703703703705},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY16","v":3.4377253814147015},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC16*Bilans!F16+CD16","v":6.5837962962962955},{"v":0.46515716194360457,"d":"46.52%"},3.0625,null,3.5212962962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN16*Bilans!F16+CO16","v":2.6703703703703705},2.6703703703703705,181.85222222222222,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":32.89768377253814}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":713.494292794352},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R17*Bilans!F17+S17","v":6.533240740740741},{"v":0.48119304411910596,"d":"48.12%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.14375},null,3.389490740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.237037037037037},3.237037037037037,226.7544444444445,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":27.915806636155615},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":6.62050925925926},{"v":0.4748501779682943,"d":"47.49%"},3.14375,null,3.4767592592592598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU17*Bilans!F17+AV17","v":2.879074074074074},2.879074074074074,201.67913888888893,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.386653373641224},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB17*Bilans!F17+BC17","v":6.533240740740741},{"v":0.48119304411910596,"d":"48.12%"},3.14375,null,3.389490740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W17<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W17<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W17<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W17<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.237037037037037},3.237037037037037,226.7544444444445,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":27.915806636155615},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F17<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F17<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F17<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F17<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F17*BT17+BU17","v":2.6390740740740743},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY17","v":3.4784927373517647},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC17*Bilans!F17+CD17","v":6.490509259259259},{"v":0.48436106851171584,"d":"48.44%"},3.14375,null,3.346759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN17*Bilans!F17+CO17","v":2.6390740740740743},2.6390740740740743,184.86713888888895,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":34.240986597431764}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5691.481466061219},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R18*Bilans!F18+S18","v":6.504972222222222},{"v":0.4874156094269768,"d":"48.74%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.1706250000000002},null,3.334347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.221111111111111},3.221111111111111,227.71644999999998,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":28.312140393239048},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":6.589652777777778},{"v":0.48115205867785144,"d":"48.12%"},3.1706250000000002,null,3.419027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU18*Bilans!F18+AV18","v":2.868722222222222},2.868722222222222,202.80431749999997,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":31.789954877316653},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB18*Bilans!F18+BC18","v":6.504972222222222},{"v":0.4874156094269768,"d":"48.74%"},3.1706250000000002,null,3.334347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W18<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W18<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W18<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W18<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.221111111111111},3.221111111111111,227.71644999999998,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":28.312140393239048},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F18<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F18<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F18<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F18<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F18*BT18+BU18","v":2.6287222222222226},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY18","v":3.492190967305619},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC18*Bilans!F18+CD18","v":6.4596527777777775},{"v":0.4908352057106613,"d":"49.08%"},3.1706250000000002,null,3.289027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN18*Bilans!F18+CO18","v":2.6287222222222226},2.6287222222222226,185.83751750000002,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":34.69234947270536}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.625784775452564},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6155.435709775835},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R19*Bilans!F19+S19","v":6.430027777777778},{"v":0.5041774486890932,"d":"50.42%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.241875},null,3.1881527777777783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.178888888888889},3.1189098532494763,225.82466792452834,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":29.94714640523754},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":6.507847222222223},{"v":0.49814860264851185,"d":"49.81%"},3.241875,null,3.265972222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU19*Bilans!F19+AV19","v":2.8412777777777776},2.8412777777777776,205.7227175,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.87339616369787},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB19*Bilans!F19+BC19","v":6.430027777777778},{"v":0.5041774486890932,"d":"50.42%"},3.241875,null,3.1881527777777783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W19<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W19<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W19<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W19<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.178888888888889},3.1189098532494763,225.82466792452834,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":29.94714640523754},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F19<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F19<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F19<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F19<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F19*BT19+BU19","v":2.601277777777778},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY19","v":3.5290348760224677},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC19*Bilans!F19+CD19","v":6.377847222222222},{"v":0.5083023921777855,"d":"50.83%"},3.241875,null,3.135972222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN19*Bilans!F19+CO19","v":2.601277777777778},2.5521970649895183,184.79182849056608,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":36.59688010823083}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6386.85201899207},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R20*Bilans!F20+S20","v":5.946175925925926},{"v":0.6225639883709885,"d":"62.26%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.7018750000000002},null,2.244300925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC20*Bilans!F20+AD20","v":2.906296296296296},2.522445842068483,210.48549329140457,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":42.674474196729854},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":5.979699074074074},{"v":0.6190737952098729,"d":"61.91%"},3.7018750000000002,null,2.277824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU20*Bilans!F20+AV20","v":2.6640925925925925},2.312231306778476,192.94414139412993,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":46.55418758687054},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB20*Bilans!F20+BC20","v":5.946175925925926},{"v":0.6225639883709885,"d":"62.26%"},3.7018750000000002,null,2.244300925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W20<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W20<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W20<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W20<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM20*Bilans!F20+BN20","v":2.906296296296296},2.522445842068483,210.48549329140457,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":42.674474196729854},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F20<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F20<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F20<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F20<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F20*BT20+BU20","v":2.4240925925925927},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY20","v":3.7869840566535014},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC20*Bilans!F20+CD20","v":5.849699074074073},{"v":0.6328316983700493,"d":"63.28%"},3.7018750000000002,null,2.147824074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN20*Bilans!F20+CO20","v":2.4240925925925927},2.1039294199860237,175.56239045073374,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":51.16333702901263}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R21*Bilans!F21+S21","v":5.5409999999999995},{"v":0.7485110990795886,"d":"74.85%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.1475},null,1.3934999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC21*Bilans!F21+AD21","v":2.6870000000000003},2.3321132075471698,219.5451373584906,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":52.073201080888666},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ21*Bilans!F21+AK21","v":5.3931249999999995},{"v":0.7690346505968247,"d":"76.90%"},4.1475,null,1.2456249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU21*Bilans!F21+AV21","v":2.2716375},1.9716099056603773,185.60735651886796,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":61.5946388032192},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB21*Bilans!F21+BC21","v":5.5239375},{"v":0.7508231220936153,"d":"75.08%"},4.1475,null,1.3764374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W21<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W21<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W21<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W21<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM21*Bilans!F21+BN21","v":2.15625},1.8714622641509433,176.17945754716982,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":64.89075538752364},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F21<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F21<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F21<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F21<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F21*BT21+BU21","v":2.2716375},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY21","v":4.796852765901249},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC21*Bilans!F21+CD21","v":3.9690000000000003},{"v":1,"d":"100.00%"},4.1475,null,-0.17849999999999966,0.04303797468354422,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.09696202531647},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN21*Bilans!F21+CO21","v":1.4991875000000001},1.10317570754717,103.80548266031768,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":110.03240932720414}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R22*Bilans!F22+S22","v":6.7745092592592595},{"v":0.43019721259022453,"d":"43.02%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.914375},null,3.8601342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.3729629629629625},3.3729629629629625,217.7078944444444,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":24.685432634237404},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":6.883865740740741},{"v":0.4233631377718296,"d":"42.34%"},2.914375,null,3.9694907407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU22*Bilans!F22+AV22","v":2.9674259259259257},2.9674259259259257,191.5325063888889,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.059015482928842},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB22*Bilans!F22+BC22","v":6.7745092592592595},{"v":0.43019721259022453,"d":"43.02%"},2.914375,null,3.8601342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W22<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W22<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W22<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W22<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.3729629629629625},3.3729629629629625,217.7078944444444,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":24.685432634237404},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F22<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F22<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F22<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F22<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F22*BT22+BU22","v":2.727425925925926},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY22","v":3.3658109328426615},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC22*Bilans!F22+CD22","v":6.75386574074074},{"v":0.43151213125541965,"d":"43.15%"},2.914375,null,3.83949074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN22*Bilans!F22+CO22","v":2.727425925925926},2.727425925925926,176.04170638888888,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":30.52807015161494}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R23*Bilans!F23+S23","v":6.286712962962963},{"v":0.5373436038676515,"d":"53.73%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.378125},null,2.9085879629629634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.098148148148148},3.039692522711391,230.02873165618456,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":32.115337084463654},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":6.351412037037037},{"v":0.5318699181065744,"d":"53.19%"},3.378125,null,2.9732870370370375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU23*Bilans!F23+AV23","v":2.7887962962962964},2.7361774982529705,207.06023218029358,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":35.67778408466927},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB23*Bilans!F23+BC23","v":6.286712962962963},{"v":0.5373436038676515,"d":"53.73%"},3.378125,null,2.9085879629629634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W23<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W23<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W23<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W23<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.098148148148148},3.039692522711391,230.02873165618456,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":32.115337084463654},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F23<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F23<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F23<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F23<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F23*BT23+BU23","v":2.5487962962962967},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY23","v":3.6017001489446723},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC23*Bilans!F23+CD23","v":6.2214120370370365},{"v":0.5429836474243298,"d":"54.30%"},3.378125,null,2.8432870370370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN23*Bilans!F23+CO23","v":2.5487962962962967},2.500705800139763,189.24091142557657,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":39.03727899321226}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R24*Bilans!F24+S24","v":5.57025},{"v":0.7314528073246264,"d":"73.15%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.074375},null,1.4958749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC24*Bilans!F24+AD24","v":2.69675},2.3405754716981133,216.23406495283018,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":50.91767022301401},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ24*Bilans!F24+AK24","v":5.43578125},{"v":0.749547270689011,"d":"74.95%"},4.074375,null,1.36140625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU24*Bilans!F24+AV24","v":2.2854093750000004},1.983562853773585,183.25145424587262,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":60.08211424874943},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB24*Bilans!F24+BC24","v":5.565984374999999},{"v":0.7320133736451605,"d":"73.20%"},4.074375,null,1.4916093749999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W24<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W24<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W24<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W24<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM24*Bilans!F24+BN24","v":2.1995833333333334},1.909072327044025,176.36964693396223,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":62.42647191085268},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F24<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F24<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F24<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F24<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F24*BT24+BU24","v":2.2854093750000004},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY24","v":4.776082033990081},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC24*Bilans!F24+CD24","v":4.03725},{"v":1,"d":"100.00%"},4.074375,null,-0.03712499999999963,0.009111826967326186,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.37588817303266},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN24*Bilans!F24+CO24","v":1.499796875},1.1036241155660378,101.94825788459039,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":107.97598028391548}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R25*Bilans!F25+S25","v":5.852824074074075},{"v":0.6476574303319859,"d":"64.77%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.790625},null,2.062199074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC25*Bilans!F25+AD25","v":2.8537037037037036},2.476799440950384,211.9521121593291,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":44.570322560167035},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":5.877800925925927},{"v":0.6449053051933474,"d":"64.49%"},3.790625,null,2.087175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU25*Bilans!F25+AV25","v":2.6299074074074076},2.282561146051712,195.33017007337523,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":48.36310746415336},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB25*Bilans!F25+BC25","v":5.852824074074075},{"v":0.6476574303319859,"d":"64.77%"},3.790625,null,2.062199074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W25<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W25<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W25<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W25<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM25*Bilans!F25+BN25","v":2.8537037037037036},2.476799440950384,211.9521121593291,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":44.570322560167035},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F25<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F25<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F25<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F25<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F25*BT25+BU25","v":2.3899074074074074},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY25","v":3.841152996784317},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC25*Bilans!F25+CD25","v":5.747800925925926},{"v":0.6594913513622359,"d":"65.95%"},3.790625,null,1.957175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN25*Bilans!F25+CO25","v":2.3899074074074074},2.074259259259259,177.50473611111107,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":53.21984197839479}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3762.583661142565},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R26*Bilans!F26+S26","v":5.5569999999999995},{"v":0.7391578189670687,"d":"73.92%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.1075},null,1.4494999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC26*Bilans!F26+AD26","v":2.6923333333333335},2.3367421383647797,217.73763245283018,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":51.44007891436231},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ26*Bilans!F26+AK26","v":5.416458333333333},{"v":0.7583368591099658,"d":"75.83%"},4.1075,null,1.308958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU26*Bilans!F26+AV26","v":2.2791708333333336},1.9781482704402515,184.32385583962267,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":60.76501028572955},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB26*Bilans!F26+BC26","v":5.546937499999999},{"v":0.740498698606213,"d":"74.05%"},4.1075,null,1.4394374999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W26<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W26<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W26<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W26<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM26*Bilans!F26+BN26","v":2.1799537037037036},1.892035290006988,176.29984832285115,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":63.53063319424452},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F26<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F26<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F26<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F26<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F26*BT26+BU26","v":2.2791708333333336},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY26","v":4.785459898610789},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC26*Bilans!F26+CD26","v":4.006333333333334},{"v":1,"d":"100.00%"},4.1075,null,-0.10116666666666596,0.024629742341245518,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.15537025765876},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN26*Bilans!F26+CO26","v":1.4995208333333334},1.103420990566038,102.78959092625186,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":108.90714302139044}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R27*Bilans!F27+S27","v":5.902787037037037},{"v":0.6341284170534635,"d":"63.41%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.743125},null,2.1596620370370374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC27*Bilans!F27+AD27","v":2.881851851851852},2.5012299091544374,211.19134737945492,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":43.54703644049329},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":5.932337962962963},{"v":0.6309696149088682,"d":"63.10%"},3.743125,null,2.189212962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU27*Bilans!F27+AV27","v":2.648203703703704},2.2984409503843466,194.0688616457023,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":47.38914435969571},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB27*Bilans!F27+BC27","v":5.902787037037037},{"v":0.6341284170534635,"d":"63.41%"},3.743125,null,2.1596620370370374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W27<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W27<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W27<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W27<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM27*Bilans!F27+BN27","v":2.881851851851852},2.5012299091544374,211.19134737945492,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":43.54703644049329},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F27<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F27<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F27<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F27<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F27*BT27+BU27","v":2.408203703703704},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY27","v":3.811969886883569},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC27*Bilans!F27+CD27","v":5.802337962962962},{"v":0.6451063388401068,"d":"64.51%"},3.743125,null,2.0592129629629623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN27*Bilans!F27+CO27","v":2.408203703703704},2.0901390635918937,176.48089183438154,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":52.111915373142466}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.09444941257848},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R28*Bilans!F28+S28","v":6.499712962962963},{"v":0.48857926774544175,"d":"48.86%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.175625},null,3.324087962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.2181481481481478},3.2181481481481478,227.89316111111108,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":28.386309701921974},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":6.583912037037037},{"v":0.482331018721983,"d":"48.23%"},3.175625,null,3.408287037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU28*Bilans!F28+AV28","v":2.8667962962962963},2.8667962962962963,203.0121797222222,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":31.865309062251708},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB28*Bilans!F28+BC28","v":6.499712962962963},{"v":0.48857926774544175,"d":"48.86%"},3.175625,null,3.324087962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W28<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W28<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W28<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W28<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.2181481481481478},3.2181481481481478,227.89316111111108,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":28.386309701921974},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F28<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F28<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F28<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F28<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F28*BT28+BU28","v":2.6267962962962965},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY28","v":3.494751387057886},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC28*Bilans!F28+CD28","v":6.453912037037036},{"v":0.4920465264751139,"d":"49.20%"},3.175625,null,3.2782870370370363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN28*Bilans!F28+CO28","v":2.6267962962962965},2.6267962962962965,186.01657972222222,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":34.776716462103536}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R29*Bilans!F29+S29","v":7.5424999999999995},{"v":0.26806430228704015,"d":"26.81%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.021875},null,5.520624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC29*Bilans!F29+AD29","v":4.675416666666666},4.498985849056603,194.01876474056604,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.365286726044133},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ29*Bilans!F29+AK29","v":7.735791666666667},{"v":0.2613662682660146,"d":"26.14%"},2.021875,null,5.713916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU29*Bilans!F29+AV29","v":3.6829166666666664},3.543938679245283,152.83235554245286,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.697576915142122},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB29*Bilans!F29+BC29","v":7.5424999999999995},{"v":0.26806430228704015,"d":"26.81%"},2.021875,null,5.520624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W29<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W29<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W29<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W29<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM29*Bilans!F29+BN29","v":3.5596296296296295},3.4253039832285115,147.71623427672958,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":16.2412592495119},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F29<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F29<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F29<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F29<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.4429166666666666},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY29","v":2.6663439428778895},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC29*Bilans!F29+CD29","v":7.4972916666666665},{"v":0.26968071803706894,"d":"26.97%"},2.021875,null,5.475416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN29*Bilans!F29+CO29","v":3.4429166666666666},3.312995283018868,142.8729215801887,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":16.79182891842445}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11641.774627681894},null,{"$f":"F30/F32","v":4392.8110683137775},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R30*Bilans!F30+S30","v":7.238499999999999},{"v":0.33181943772881123,"d":"33.18%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.401875},null,4.836625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC30*Bilans!F30+AD30","v":4.01675},3.865174528301887,201.9360432311321,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":17.436741732231578},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ30*Bilans!F30+AK30","v":7.396325},{"v":0.32473897509912014,"d":"32.47%"},2.401875,null,4.9944500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU30*Bilans!F30+AV30","v":3.3282499999999997},3.202655660377358,167.3227449764151,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.043801503174702},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB30*Bilans!F30+BC30","v":7.238499999999999},{"v":0.33181943772881123,"d":"33.18%"},2.401875,null,4.836625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W30<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W30<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W30<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W30<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM30*Bilans!F30+BN30","v":3.3344444444444443},3.2086163522012576,167.6341613207547,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":21.00470813650352},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F30<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F30<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F30<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F30<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.0882500000000004},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY30","v":2.9725572735367924},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC30*Bilans!F30+CD30","v":7.218625},{"v":0.3327330343382569,"d":"33.27%"},2.401875,null,4.816750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN30*Bilans!F30+CO30","v":3.0882500000000004},2.971712264150944,155.25710724056609,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.679197718106103}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R31*Bilans!F31+S31","v":7.111},{"v":0.36018140908451696,"d":"36.02%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.56125},null,4.5497499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC31*Bilans!F31+AD31","v":3.7405},3.5993490566037734,201.81550160377358,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":20.095383599235713},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ31*Bilans!F31+AK31","v":7.25395},{"v":0.3530834924420488,"d":"35.31%"},2.56125,null,4.6927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU31*Bilans!F31+AV31","v":3.1795},3.0595188679245284,171.5472229245283,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.64107009056178},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB31*Bilans!F31+BC31","v":7.111},{"v":0.36018140908451696,"d":"36.02%"},2.56125,null,4.5497499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W31<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W31<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W31<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W31<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM31*Bilans!F31+BN31","v":3.24},3.117735849056604,174.81144905660378,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":23.199624183006538},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F31<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F31<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F31<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F31<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.9395000000000002},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY31","v":3.1229800986562344},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC31*Bilans!F31+CD31","v":7.10175},{"v":0.36065054388002954,"d":"36.07%"},2.56125,null,4.5405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN31*Bilans!F31+CO31","v":2.9395000000000002},2.8285754716981133,158.59822669811322,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":25.571281630529406}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R37*Bilans!F37+S37","v":6.621990740740741},{"v":0.46200230712762613,"d":"46.20%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.059375},null,3.562615740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.2870370370370368},3.2870370370370368,223.60069444444446,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":26.69645915492958},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":6.717384259259259},{"v":0.455441416170729,"d":"45.54%"},3.059375,null,3.6580092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU37*Bilans!F37+AV37","v":2.911574074074074},2.911574074074074,198.0598263888889,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.13910955636827},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB37*Bilans!F37+BC37","v":6.621990740740741},{"v":0.46200230712762613,"d":"46.20%"},3.059375,null,3.562615740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W37<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W37<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W37<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W37<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.2870370370370368},3.2870370370370368,223.60069444444446,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":26.69645915492958},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F37<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F37<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F37<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F37<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F37*BT37+BU37","v":2.671574074074074},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY37","v":3.436176480781895},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC37*Bilans!F37+CD37","v":6.587384259259259},{"v":0.46442941228147244,"d":"46.44%"},3.059375,null,3.5280092592592585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN37*Bilans!F37+CO37","v":2.671574074074074},2.671574074074074,181.7338263888889,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":32.84664679582713}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R44*Bilans!F44+S44","v":6.497740740740741},{"v":0.4890161252629119,"d":"48.90%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.1775},null,3.320240740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.217037037037037},3.217037037037037,227.95924444444444,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":28.414158415841587},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":6.581759259259259},{"v":0.4827736589620585,"d":"48.28%"},3.1775,null,3.404259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU44*Bilans!F44+AV44","v":2.866074074074074},2.866074074074074,203.0900088888889,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":31.89359299079913},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB44*Bilans!F44+BC44","v":6.497740740740741},{"v":0.4890161252629119,"d":"48.90%"},3.1775,null,3.320240740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W44<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W44<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W44<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W44<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.217037037037037},3.217037037037037,227.95924444444444,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":28.414158415841587},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F44<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F44<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F44<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F44<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F44*BT44+BU44","v":2.6260740740740744},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY44","v":3.4957125126932187},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC44*Bilans!F44+CD44","v":6.4517592592592585},{"v":0.4925013275161814,"d":"49.25%"},3.1775,null,3.2742592592592583,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN44*Bilans!F44+CO44","v":2.6260740740740744},2.6260740740740744,186.0836088888889,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":34.80838598668622}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R61*Bilans!F61+S61","v":6.331416666666668},{"v":0.526837069113021,"d":"52.68%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.335625},null,2.9957916666666677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.123333333333333},3.0644025157232706,228.77296981132076,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":31.42699090797143},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":6.4002083333333335},{"v":0.5211744409361674,"d":"52.12%"},3.335625,null,3.0645833333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU61*Bilans!F61+AV61","v":2.8051666666666666},2.752238993710692,205.46840207547172,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":34.9914924612551},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB61*Bilans!F61+BC61","v":6.331416666666668},{"v":0.526837069113021,"d":"52.68%"},3.335625,null,2.9957916666666677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W61<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W61<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W61<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W61<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.123333333333333},3.0644025157232706,228.77296981132076,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":31.42699090797143},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F61<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F61<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F61<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F61<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F61*BT61+BU61","v":2.565166666666667},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY61","v":3.578714833344162},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC61*Bilans!F61+CD61","v":6.270208333333333},{"v":0.5319799315546401,"d":"53.20%"},3.335625,null,2.934583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN61*Bilans!F61+CO61","v":2.565166666666667},2.516767295597485,187.88926245283025,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":38.26533750993337}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R71*Bilans!F71+S71","v":7.1865},{"v":0.34326514993390383,"d":"34.33%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.466875},null,4.719625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC71*Bilans!F71+AD71","v":3.9040833333333333},3.756759433962264,202.1324413443396,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.47561740912293},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ71*Bilans!F71+AK71","v":7.338258333333333},{"v":0.33616627923746667,"d":"33.62%"},2.466875,null,4.871383333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU71*Bilans!F71+AV71","v":3.267583333333333},3.1442783018867924,169.17789403301887,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.074525005738188},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB71*Bilans!F71+BC71","v":7.1865},{"v":0.34326514993390383,"d":"34.33%"},2.466875,null,4.719625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W71<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W71<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W71<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W71<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM71*Bilans!F71+BN71","v":3.2959259259259257},3.171551362683438,170.6453210691824,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":21.88469996628835},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F71<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F71<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F71<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F71<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.0275833333333333},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY71","v":3.032121328892681},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC71*Bilans!F71+CD71","v":7.170958333333333},{"v":0.3440091108231699,"d":"34.40%"},2.466875,null,4.704083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN71*Bilans!F71+CO71","v":3.0275833333333333},2.9133349056603772,156.75198459905658,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.82439789711266}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R77*Bilans!F77+S77","v":7.042},{"v":0.37595853450724226,"d":"37.60%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.6475},null,4.3945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC77*Bilans!F77+AD77","v":3.5909999999999997},3.4554905660377355,200.90222150943396,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":21.704761904761906},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ77*Bilans!F77+AK77","v":7.1769},{"v":0.36889186138862184,"d":"36.89%"},2.6475,null,4.5294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU77*Bilans!F77+AV77","v":3.0989999999999998},2.9820566037735845,173.3767709433962,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.15062923523718},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB77*Bilans!F77+BC77","v":7.042},{"v":0.37595853450724226,"d":"37.60%"},2.6475,null,4.3945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W77<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W77<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W77<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W77<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM77*Bilans!F77+BN77","v":3.1888888888888887},3.0685534591194967,178.40569811320754,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":24.44167944250871},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F77<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F77<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F77<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F77<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.859},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY77","v":3.210912906610703},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC77*Bilans!F77+CD77","v":7.0385},{"v":0.37614548554379484,"d":"37.61%"},2.6475,null,4.391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN77*Bilans!F77+CO77","v":2.859},2.75111320754717,159.94972188679245,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":27.261909758656877}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R94*Bilans!F94+S94","v":6.739666666666667},{"v":0.4373361689499975,"d":"43.73%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.9475000000000002},null,3.792166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.353333333333333},3.353333333333333,219.1068,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":25.135765407554675},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":6.845833333333333},{"v":0.4305538648813147,"d":"43.06%"},2.9475000000000002,null,3.898333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU94*Bilans!F94+AV94","v":2.9546666666666668},2.9546666666666668,193.05792000000002,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":28.527278880866426},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB94*Bilans!F94+BC94","v":6.739666666666667},{"v":0.4373361689499975,"d":"43.73%"},2.9475000000000002,null,3.792166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W94<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W94<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W94<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W94<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.353333333333333},3.353333333333333,219.1068,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":25.135765407554675},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F94<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F94<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F94<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F94<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F94*BT94+BU94","v":2.714666666666667},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY94","v":3.381630648330059},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC94*Bilans!F94+CD94","v":6.715833333333332},{"v":0.4388881995284776,"d":"43.89%"},2.9475000000000002,null,3.768333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN94*Bilans!F94+CO94","v":2.714666666666667},2.714666666666667,177.37632000000002,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":31.04933693516699}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R104*Bilans!F104+S104","v":7.9239875},{"v":0.17723084495022237,"d":"17.72%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.4043750000000002},null,6.5196125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC104*Bilans!F104+AD104","v":5.348974999999999},5.147126886792452,145.68942653066034,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.093947905907208},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ104*Bilans!F104+AK104","v":7.9239875},{"v":0.17723084495022237,"d":"17.72%"},1.4043750000000002,null,6.5196125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU104*Bilans!F104+AV104","v":5.348974999999999},5.147126886792452,145.68942653066034,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.093947905907208},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB104*Bilans!F104+BC104","v":7.9239875},{"v":0.17723084495022237,"d":"17.72%"},1.4043750000000002,null,6.5196125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W104<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W104<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W104<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W104<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM104*Bilans!F104+BN104","v":3.9755555555555553},3.8255345911949683,108.28175660377357,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.54466601453326},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F104<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F104<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F104<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F104<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.7638949999999998},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY104","v":2.4389628297282475},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC104*Bilans!F104+CD104","v":7.9605999999999995},{"v":0.17641572243298248,"d":"17.64%"},1.4043750000000002,null,6.5562249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN104*Bilans!F104+CO104","v":4.0769},3.9230547169811323,111.04206376415095,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.307402683411414}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F116<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F116<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F116<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F116<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F116<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F116<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F116<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F116<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F116<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F116<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F116<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F116<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F116<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F116<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F116<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.7101583333333332},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY116","v":2.4742879347017985},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F119<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F119<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F119<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F119<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F119<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F119<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F119<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F119<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F119<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F119<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F119<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F119<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F119<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F119<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F119<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.132923333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY119","v":2.221188069461729},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F136<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F136<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F136<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F136<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F136<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F136<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F136<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F136<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F136<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F136<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F136<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F136<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F136<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F136<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F136<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.366513333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY136","v":2.1023638998010616},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F142<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F142<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F142<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F142<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F142<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F142<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F142<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F142<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F142<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F142<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F142<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F142<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F142<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F142<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F142<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.155953333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY142","v":2.208879470895567},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F152<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F152<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F152<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F152<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F152<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F152<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F152<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F152<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F152<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F152<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F152<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F152<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F152<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F152<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F152<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.5436250000000005},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY152","v":2.0204132163195685},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F169<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F169<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F169<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F169<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F169<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F169<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F169<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F169<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F169<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F169<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F169<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F169<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F169<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F169<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F169<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.760765000000001},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY169","v":1.9282615293970609},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F175<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F175<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F175<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F175<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F175<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F175<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F175<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F175<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F175<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F175<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F175<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F175<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F175<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F175<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F175<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.342386666666667},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY175","v":2.1140448109948755},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F185<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F185<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F185<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F185<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F185<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F185<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F185<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F185<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F185<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F185<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F185<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F185<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F185<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F185<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F185<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F185*BT185+BU185","v":4.981743333333334},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY185","v":1.8427284156884838},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F201<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F201<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F201<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F201<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F201<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F201<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F201<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F201<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F201<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F201<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F201<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F201<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F201<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F201<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F201<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.838628333333333},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY201","v":1.8972318945761832},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F211<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F211<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F211<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F211<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F211<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F211<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F211<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":-0.007600000000000051},{"$f":"IF(Bilans!F211<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F211<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F211<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F211<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F211<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F211<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F211<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F211<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":5.1480000000000015},{"$f":"Bilans!F211*BT211+BU211","v":4.982668333333334},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY211","v":1.8423863251316814},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F217<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F217<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F217<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F217<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F217<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F217<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F217<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F217<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F217<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F217<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F217<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F217<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F217<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F217<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F217<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.5513016666666655},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY217","v":2.0170053914978907},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F234<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F234<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F234<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F234<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F234<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F234<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F234<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":-0.007600000000000051},{"$f":"IF(Bilans!F234<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F234<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F234<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F234<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F234<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F234<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F234<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F234<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":5.1480000000000015},{"$f":"Bilans!F234*BT234+BU234","v":4.962211666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY234","v":1.8499815438478877},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F244<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F244<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F244<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F244<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F244<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F244<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F244<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F244<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F244<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F244<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F244<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F244<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F244<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F244<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F244<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.197626666666666},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY244","v":2.1869500860803885},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R250*Bilans!F250+S250","v":8.01915},{"v":0.14933004121384436,"d":"14.93%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.1975},null,6.82165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC250*Bilans!F250+AD250","v":5.649633333333334},5.43643962264151,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ250*Bilans!F250+AK250","v":8.01915},{"v":0.14933004121384436,"d":"14.93%"},1.1975,null,{"$f":"AL250-AN250","v":6.82165},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU250*Bilans!F250+AV250","v":5.649633333333334},5.43643962264151,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB250*Bilans!F250+BC250","v":8.01915},{"v":0.14933004121384436,"d":"14.93%"},1.1975,null,{"$f":"BD250-BF250","v":6.82165},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W250<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W250<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W250<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W250<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM250*Bilans!F250+BN250","v":4.098148148148148},3.9435010482180295,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F250<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F250<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F250<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F250<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.9453933333333335},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY250","v":2.3267642093986405},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC250*Bilans!F250+CD250","v":8.0268},{"v":0.14918772113420042,"d":"14.92%"},1.1975,null,{"$f":"CE250-CG250","v":6.8293},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN250*Bilans!F250+CO250","v":4.286533333333333},4.124777358490566,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W260<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W260<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W260<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W260<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6825925925925924},1.6190985324947587,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F260<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F260<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F260<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F260<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.855078333333335},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY260","v":1.8908036842522618},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R277*Bilans!F277+S277","v":8.1902125},{"v":0.10080629776089454,"d":"10.08%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":0.8256250000000005},null,7.364587499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC277*Bilans!F277+AD277","v":6.190091666666666},5.956503301886792,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ277*Bilans!F277+AK277","v":8.1902125},{"v":0.10080629776089454,"d":"10.08%"},0.8256250000000005,null,7.364587499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU277*Bilans!F277+AV277","v":6.190091666666666},5.956503301886792,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB277*Bilans!F277+BC277","v":8.1902125},{"v":0.10080629776089454,"d":"10.08%"},0.8256250000000005,null,7.364587499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W277<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W277<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W277<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W277<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM277*Bilans!F277+BN277","v":4.318518518518518},4.155555555555555,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F277<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F277<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F277<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F277<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.271651666666667},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY277","v":2.1490516353744513},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC277*Bilans!F277+CD277","v":8.1458},{"v":0.10135591347688386,"d":"10.14%"},0.8256250000000005,null,7.320174999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN277*Bilans!F277+CO277","v":4.663366666666667},4.487390566037736,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R286*Bilans!F286+S286","v":8.040425},{"v":0.14318272976863783,"d":"14.32%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.1512499999999999},null,6.889175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC286*Bilans!F286+AD286","v":5.71685},5.501119811320755,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ286*Bilans!F286+AK286","v":8.040425},{"v":0.14318272976863783,"d":"14.32%"},1.1512499999999999,null,6.889175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU286*Bilans!F286+AV286","v":5.71685},5.501119811320755,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB286*Bilans!F286+BC286","v":8.040425},{"v":0.14318272976863783,"d":"14.32%"},1.1512499999999999,null,6.889175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W286<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W286<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W286<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W286<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM286*Bilans!F286+BN286","v":4.125555555555556},3.969874213836478,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F286<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F286<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F286<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F286<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F286*BT286+BU286","v":3.98597},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY286","v":2.3030780462472125},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC286*Bilans!F286+CD286","v":8.041599999999999},{"v":0.14316180859530442,"d":"14.32%"},1.1512499999999999,null,6.890349999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN286*Bilans!F286+CO286","v":4.3334},4.169875471698114,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"R292*Bilans!F292+S292","v":7.784333333333333},{"v":0.2124459384233289,"d":"21.24%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.6537499999999998},null,6.130583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.069916666666667},4.878599056603774,167.28716165094335,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.066967686168796},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.496666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":7.885583333333334},{"v":0.20971815655151274,"d":"20.97%"},1.6537499999999998,null,6.231833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.2133333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.901416666666667},3.7541933962264156,128.73129155660376,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.782584254839554},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"BB292*Bilans!F292+BC292","v":7.784333333333333},{"v":0.2124459384233289,"d":"21.24%"},1.6537499999999998,null,6.130583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W292<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W292<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W292<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W292<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"BM292*Bilans!F292+BN292","v":4.64111111111111},4.465974842767294,153.13827735849048,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.9046908138405},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F292<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F292<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F292<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F292<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.6219166666666665},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY292","v":2.534569633941514},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.496666666666667},{"$f":"CC292*Bilans!F292+CD292","v":7.885583333333334},{"v":0.20971815655151274,"d":"20.97%"},1.6537499999999998,null,6.231833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":3.2133333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.901416666666667},3.7541933962264156,128.73129155660376,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.782584254839554}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"R309*Bilans!F309+S309","v":7.6419999999999995},{"v":0.24633603768646953,"d":"24.63%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.8825},null,5.759499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"AC309*Bilans!F309+AD309","v":4.8614999999999995},4.67804716981132,186.09271641509432,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.969577290959583},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.496666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":7.8195},{"v":0.24074429311337045,"d":"24.07%"},1.8825,null,5.936999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.2133333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7845},3.641688679245283,144.86637566037737,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.091319857312724},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"BB309*Bilans!F309+BC309","v":7.6419999999999995},{"v":0.24633603768646953,"d":"24.63%"},1.8825,null,5.759499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W309<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W309<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W309<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W309<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.505555555555555},4.335534591194968,172.46756603773582,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.836187422934652},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F309<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F309<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F309<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F309<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.5355},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY309","v":2.5965210012728046},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.496666666666667},{"$f":"CC309*Bilans!F309+CD309","v":7.8195},{"v":0.24074429311337045,"d":"24.07%"},1.8825,null,5.936999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":3.2133333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7845},3.641688679245283,144.86637566037737,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":14.091319857312724}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"R315*Bilans!F315+S315","v":7.875333333333333},{"v":0.1914204689748583,"d":"19.14%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.5075000000000005},null,6.367833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.203166666666666},5.006820754716981,154.10994283018871,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.930421707745852},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.496666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":7.927833333333333},{"v":0.1901528370508967,"d":"19.02%"},1.5075000000000005,null,6.420333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.2133333333333334},{"$f":"AU315*Bilans!F315+AV315","v":3.9761666666666664},3.826122641509434,117.76805490566042,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.377660028256601},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"BB315*Bilans!F315+BC315","v":7.875333333333333},{"v":0.1914204689748583,"d":"19.14%"},1.5075000000000005,null,6.367833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W315<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W315<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W315<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W315<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"BM315*Bilans!F315+BN315","v":4.727777777777777},4.549371069182389,140.029641509434,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.727843782401331},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F315<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F315<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F315<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F315<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.6771666666666665},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY315","v":2.496487331731859},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.496666666666667},{"$f":"CC315*Bilans!F315+CD315","v":7.927833333333333},{"v":0.1901528370508967,"d":"19.02%"},1.5075000000000005,null,6.420333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":3.2133333333333334},{"$f":"CN315*Bilans!F315+CO315","v":3.9761666666666664},3.826122641509434,117.76805490566042,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.377660028256601}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R325*Bilans!F325+S325","v":7.341499999999999},{"v":0.30962677926854193,"d":"30.96%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.2731250000000003},null,5.068374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC325*Bilans!F325+AD325","v":4.239916666666666},4.079919811320754,200.54845832547173,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":15.541959874812568},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ325*Bilans!F325+AK325","v":7.511341666666667},{"v":0.30262569603078016,"d":"30.26%"},2.2731250000000003,null,5.238216666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.4484166666666662},3.318287735849056,163.11043365566042,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.109237970822083},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB325*Bilans!F325+BC325","v":7.341499999999999},{"v":0.30962677926854193,"d":"30.96%"},2.2731250000000003,null,5.068374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W325<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W325<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W325<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W325<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM325*Bilans!F325+BN325","v":3.4107407407407404},3.2820335429769387,161.32835880503148,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":19.320323564543646},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F325<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F325<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F325<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F325<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.2084166666666665},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY325","v":2.8612243837822398},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC325*Bilans!F325+CD325","v":7.313041666666667},{"v":0.3108316762860871,"d":"31.08%"},2.2731250000000003,null,5.039916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.2084166666666665},3.0873443396226414,151.758411014151,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.538671111674724}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R342*Bilans!F342+S342","v":6.900074074074075},{"v":0.40506811521078673,"d":"40.51%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.795},null,4.105074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.4437037037037035},3.4437037037037035,212.40764444444443,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":23.10512368251237},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":7.020925925925926},{"v":0.3980956400179358,"d":"39.81%"},2.795,null,4.225925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU342*Bilans!F342+AV342","v":3.0134074074074073},2.8996939203354297,178.8531210062893,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":27.439861649534325},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB342*Bilans!F342+BC342","v":6.900074074074075},{"v":0.40506811521078673,"d":"40.51%"},2.795,null,4.105074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W342<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W342<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W342<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W342<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.4437037037037035},3.4437037037037035,212.40764444444443,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":23.10512368251237},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F342<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F342<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F342<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F342<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F342*BT342+BU342","v":2.7734074074074075},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY342","v":3.3100077455196177},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC342*Bilans!F342+CD342","v":6.8909259259259255},{"v":0.4056058692322163,"d":"40.56%"},2.795,null,4.0959259259259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN342*Bilans!F342+CO342","v":2.7734074074074075},2.7734074074074075,171.0637688888889,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":28.68932987900964}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R352*Bilans!F352+S352","v":6.6259351851851855},{"v":0.46116131754986367,"d":"46.12%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.055625},null,3.5703101851851855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.289259259259259},3.289259259259259,223.45582777777776,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":26.6431263371242},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":6.721689814814815},{"v":0.45459178929460664,"d":"45.46%"},3.055625,null,3.666064814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU352*Bilans!F352+AV352","v":2.9130185185185185},2.9130185185185185,197.89591305555555,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.084309263014692},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB352*Bilans!F352+BC352","v":6.6259351851851855},{"v":0.46116131754986367,"d":"46.12%"},3.055625,null,3.5703101851851855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W352<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W352<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W352<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W352<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.289259259259259},3.289259259259259,223.45582777777776,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":26.6431263371242},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F352<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F352<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F352<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F352<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F352*BT352+BU352","v":2.6730185185185187},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY352","v":3.4343196414096977},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC352*Bilans!F352+CD352","v":6.591689814814814},{"v":0.46355715845919915,"d":"46.36%"},3.055625,null,3.5360648148148144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN352*Bilans!F352+CO352","v":2.6730185185185187},2.6730185185185187,181.59151305555557,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":32.78546309831443}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R358*Bilans!F358+S358","v":6.9336018518518525},{"v":0.39851221039783447,"d":"39.85%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.763125},null,4.170476851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.4625925925925922},3.331928721174004,202.96443805031444,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":23.584042930039704},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":7.057523148148149},{"v":0.39151483346179705,"d":"39.15%"},2.763125,null,4.294398148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU358*Bilans!F358+AV358","v":3.025685185185185},2.9115083857442348,177.35453331761005,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":26.98956677739859},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB358*Bilans!F358+BC358","v":6.9336018518518525},{"v":0.39851221039783447,"d":"39.85%"},2.763125,null,4.170476851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W358<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W358<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W358<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W358<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.4625925925925922},3.331928721174004,202.96443805031444,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":23.584042930039704},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F358<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F358<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F358<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F358<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F358*BT358+BU358","v":2.7856851851851854},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY358","v":3.29541904046481},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC358*Bilans!F358+CD358","v":6.927523148148148},{"v":0.39886189348044737,"d":"39.89%"},2.763125,null,4.164398148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN358*Bilans!F358+CO358","v":2.7856851851851854},2.68056498951782,163.286616336478,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":29.314846051964228}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R369*Bilans!F369+S369","v":7.0085},{"v":0.38373047014339734,"d":"38.37%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.689375},null,4.319125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC369*Bilans!F369+AD369","v":3.5184166666666665},3.385646226415094,200.24404606132074,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":22.535446676242795},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ369*Bilans!F369+AK369","v":7.139491666666666},{"v":0.37668998376401686,"d":"37.67%"},2.689375,null,4.450116666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU369*Bilans!F369+AV369","v":3.059916666666666},2.944448113207547,174.14938365566036,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":25.912173373938483},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB369*Bilans!F369+BC369","v":7.0085},{"v":0.38373047014339734,"d":"38.37%"},2.689375,null,4.319125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W369<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W369<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W369<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W369<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM369*Bilans!F369+BN369","v":3.164074074074074},3.044675052410901,180.07730597484274,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":25.05917665649896},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F369<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F369<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F369<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F369<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.819916666666667},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY369","v":3.255415349153344},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC369*Bilans!F369+CD369","v":7.007791666666667},{"v":0.3837692568391136,"d":"38.38%"},2.689375,null,4.318416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN369*Bilans!F369+CO369","v":2.819916666666667},2.713504716981132,160.49023648584904,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":28.117529895021924}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R370*Bilans!F370+S370","v":6.810666666666667},{"v":0.422866092404072,"d":"42.29%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.88},null,3.930666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.393333333333333},3.393333333333333,216.2232,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":24.223614931237723},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":6.923333333333334},{"v":0.4159845931632161,"d":"41.60%"},2.88,null,4.043333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU370*Bilans!F370+AV370","v":2.9806666666666666},2.9806666666666666,189.92808,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":27.577320509953033},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB370*Bilans!F370+BC370","v":6.810666666666667},{"v":0.422866092404072,"d":"42.29%"},2.88,null,3.930666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W370<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W370<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W370<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W370<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.393333333333333},3.393333333333333,216.2232,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":24.223614931237723},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F370<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F370<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F370<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F370<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F370*BT370+BU370","v":2.740666666666667},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY370","v":3.3495499878375092},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC370*Bilans!F370+CD370","v":6.793333333333333},{"v":0.4239450441609421,"d":"42.39%"},2.88,null,3.913333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN370*Bilans!F370+CO370","v":2.740666666666667},2.740666666666667,174.63528,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":29.99226465580151}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R371*Bilans!F371+S371","v":7.068499999999999},{"v":0.3698627714508029,"d":"36.99%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.614375},null,4.4541249999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC371*Bilans!F371+AD371","v":3.6484166666666664},3.5107405660377355,201.32341775943394,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":21.07106708926919},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ371*Bilans!F371+AK371","v":7.2064916666666665},{"v":0.36278054855633635,"d":"36.28%"},2.614375,null,4.592116666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU371*Bilans!F371+AV371","v":3.1299166666666665},3.011806603773585,172.7120496933962,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":24.56168663263916},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB371*Bilans!F371+BC371","v":7.068499999999999},{"v":0.3698627714508029,"d":"36.99%"},2.614375,null,4.4541249999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W371<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W371<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W371<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W371<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM371*Bilans!F371+BN371","v":3.2085185185185185},3.087442348008386,177.04938144654088,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":23.95997776208486},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F371<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F371<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F371<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F371<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.8899166666666667},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY371","v":3.1765621846073993},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC371*Bilans!F371+CD371","v":7.062791666666667},{"v":0.3701617042364032,"d":"37.02%"},2.614375,null,4.448416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN371*Bilans!F371+CO371","v":2.8899166666666667},2.7808632075471698,159.46860063679244,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":26.601470291395202}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8729348601002753},{"$f":"SUM(AF7:AF372)/229","v":3.711104781338973},{"$f":"SUM(AG7:AG372)/Z373","v":3.4000366953775765},{"$f":"SUM(AH7:AH372)","v":4703.597621042419},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.4191799385411623},{"$f":"SUM(AX7:AX372)/229","v":3.277071149049891},{"$f":"SUM(AY7:AY372)/AR373","v":2.9461923424818335},{"$f":"SUM(AZ7:AZ372)","v":5398.96817397327},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.411491880963934},{"$f":"SUM(BP7:BP372)/229","v":3.2718363972731073},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.09444941257848},{"$f":"SUM(BR7:BR372)","v":5167.551864757034},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":987.8838450188002},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11641.774627681894},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0004595236940017},{"$f":"SUM(CQ7:CQ372)/229","v":2.873754036432825},{"$f":"SUM(CR7:CR372)/CK373","v":2.650187874378741},{"$f":"SUM(CS7:CS372)","v":6248.193206790757}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.625784775452564},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P004","index":13,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":6752.439653544986},null,null,"COP",{"$f":"K13","v":3.1711579136486496},{"$f":"L13","v":2.630661852789914},{"$f":"M13","v":3.013048584844313},{"$f":"N13","v":2.4082256094994388},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9665424714725844},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9547342288013163},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9686090586278586},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9695274694745084},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1711579136486496},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.03345752852741557},{"$f":"1-L3","v":0.04526577119868369},{"$f":"1-M3","v":0.03139094137214138},{"$f":"1-N3","v":0.030472530525491592}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9665424714725844},null,null,"COP-Inst",{"$f":"K14","v":3.205773597402764},{"$f":"L14","v":2.678073760557708},{"$f":"M14","v":3.045456852238188},{"$f":"N14","v":2.4396559005277143}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.03345752852741557},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.205773597402764},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R7*Bilans!F7+S7","v":3.7643333333333335},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.7029797219516515,"d":"70.30%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":1.1180833333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC7*Bilans!F7+AD7","v":3.7860000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2859622641509434},{"$f":"AF7*Z7","v":190.9472671698113},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":22.81276958588851},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ7*Bilans!F7+AK7","v":3.5158},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.7526736446896866,"d":"75.27%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":0.8695499999999998},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9630333333333336},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5716893081761008},{"$f":"AX7*AR7","v":149.4408656981132},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":29.148894371367373},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB7*Bilans!F7+BC7","v":3.7643333333333335},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.7029797219516515,"d":"70.30%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":1.1180833333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W7<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W7<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W7<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W7<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM7*Bilans!F7+BN7","v":3.4689351851851855},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.01077393431167},{"$f":"BP7*BJ7","v":174.95607332285115},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":24.897883944627004},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F7<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F7<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F7<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F7<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F7*BT7+BU7","v":2.7535866666666666},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY7","v":3.333833690846847},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC7*Bilans!F7+CD7","v":3.5643333333333334},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.7424249509024596,"d":"74.24%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":0.9180833333333331},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN7*Bilans!F7+CO7","v":2.7535866666666666},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.3899054088050313},{"$f":"CQ7*CK7","v":138.87740330566038},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":31.366053118178204}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R8*Bilans!F8+S8","v":3.627037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.8588277340957827,"d":"85.88%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":0.5120370370370368},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC8*Bilans!F8+AD8","v":3.407962962962963},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.5077463312368975},{"$f":"AF8*Z8","v":173.9372855345912},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":35.67920681828631},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":3.3731851851851853},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.9234595283060302,"d":"92.35%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":0.2581851851851851},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU8*Bilans!F8+AV8","v":2.6825185185185187},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.9739287211740044},{"$f":"AX8*AR8","v":136.91169610062894},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":45.32808051284883},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB8*Bilans!F8+BC8","v":3.627037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.8588277340957827,"d":"85.88%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":0.5120370370370368},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W8<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W8<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W8<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W8<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM8*Bilans!F8+BN8","v":3.407962962962963},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.5077463312368975},{"$f":"BP8*BJ8","v":173.9372855345912},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":35.67920681828631},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F8<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F8<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F8<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F8<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.5018814814814814},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY8","v":3.6692385582406133},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC8*Bilans!F8+CD8","v":3.396296296296296},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.9171755725190841,"d":"91.72%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":0.2812962962962957},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN8*Bilans!F8+CO8","v":2.5018814814814814},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":1.8410071278825997},{"$f":"CQ8*CK8","v":127.69225438993712},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":48.600789559629426}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11177.135750989986},null,{"$f":"F9/F11","v":3577.5999156141443},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R9*Bilans!F9+S9","v":3.591851851851852},{"v":0.9003016085790885,"d":"90.03%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.23375},null,0.3581018518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC9*Bilans!F9+AD9","v":3.3243981481481484},2.4462552410901472,176.64409095911955,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":38.07897820118244},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":3.3397592592592593},{"v":0.9682584129483718,"d":"96.83%"},3.23375,null,0.10600925925925919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU9*Bilans!F9+AV9","v":2.617425925925926},1.9260303983228515,139.07865506289312,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":48.364189932367594},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB9*Bilans!F9+BC9","v":3.591851851851852},{"v":0.9003016085790885,"d":"90.03%"},3.23375,null,0.3581018518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W9<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W9<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W9<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W9<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM9*Bilans!F9+BN9","v":3.3243981481481484},2.4462552410901472,176.64409095911955,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":38.07897820118244},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F9<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F9<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F9<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F9<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.443474074074074},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY9","v":3.7569459391455395},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC9*Bilans!F9+CD9","v":3.3523148148148145},{"v":0.9646319569120289,"d":"96.46%"},3.23375,null,0.1185648148148144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN9*Bilans!F9+CO9","v":2.443474074074074},1.7980280922431868,129.83560854088054,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":51.8072550711856}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":465.98904901000395},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R10*Bilans!F10+S10","v":3.3668518518518518},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.993125},null,-0.6262731481481483,0.1568378520953259,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":76.2513688457592},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":14.1836311542408},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC10*Bilans!F10+AD10","v":2.790023148148148},2.0530359014675055,156.5467977763845,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":66.20849924680708},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":3.126009259259259},{"v":1,"d":"100.00%"},3.993125,null,-0.8671157407407408,0.21715216546958604,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":70.79684391575799},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":19.638156084242013},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU10*Bilans!F10+AV10","v":2.201175925925926},1.6197332285115305,114.67200056409759,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":81.71777100395988},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB10*Bilans!F10+BC10","v":3.3668518518518518},{"v":1,"d":"100.00%"},3.993125,null,-0.6262731481481483,0.1568378520953259,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":76.2513688457592},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":14.1836311542408},null,{"$f":"IF(Bilans!W10<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W10<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W10<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W10<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W10<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM10*Bilans!F10+BN10","v":2.790023148148148},2.0530359014675055,156.5467977763845,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":66.20849924680708},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F10<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F10<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F10<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F10<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.069974074074074},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY10","v":4.4348381532779975},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC10*Bilans!F10+CD10","v":3.0710648148148145},{"v":1,"d":"100.00%"},3.993125,null,-0.9220601851851855,0.23091192616940004,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.2040880738306},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":14.1836311542408},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN10*Bilans!F10+CO10","v":2.069974074074074},1.5231884696016773,137.39782686499294,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":94.69141837663499}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.1241994674162097},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R11*Bilans!F11+S11","v":3.397407407407407},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.89},null,-0.4925925925925929,0.12663048652765885,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":76.82158240502713},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":11.138417594972873},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC11*Bilans!F11+AD11","v":2.8625925925925926},2.10643605870021,161.81975126435876,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":61.41477255868258},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":3.155037037037037},{"v":1,"d":"100.00%"},3.89,null,-0.734962962962963,0.18893649433495194,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.34114595829763},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":16.618854041702374},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU11*Bilans!F11+AV11","v":2.2577037037037035},1.661329140461216,118.52112469441676,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":76.83377349083204},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB11*Bilans!F11+BC11","v":3.397407407407407},{"v":1,"d":"100.00%"},3.89,null,-0.4925925925925929,0.12663048652765885,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":76.82158240502713},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":11.138417594972873},null,{"$f":"IF(Bilans!W11<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W11<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W11<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W11<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W11<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM11*Bilans!F11+BN11","v":2.8625925925925926},2.10643605870021,161.81975126435876,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":61.41477255868258},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F11<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F11<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F11<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F11<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.1206962962962965},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY11","v":4.328766931895184},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC11*Bilans!F11+CD11","v":3.109259259259259},{"v":1,"d":"100.00%"},3.89,null,-0.780740740740741,0.2007045606017329,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.75929543939827},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":11.138417594972873},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN11*Bilans!F11+CO11","v":2.1206962962962965},1.5605123689727467,136.94946602551457,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":86.91491806494973}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R12*Bilans!F12+S12","v":3.35537037037037},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.031875},null,-0.6765046296296302,0.16778908811151888,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":76.03494996469108},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":15.330050035308924},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC12*Bilans!F12+AD12","v":2.7627546296296295},2.032970387840671,154.57680171916402,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":68.02294317692693},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":3.115101851851852},{"v":1,"d":"100.00%"},4.031875,null,-0.9167731481481485,0.2273813419682278,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":70.59030369107288},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":20.774696308927133},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU12*Bilans!F12+AV12","v":2.179935185185185},1.604103249475891,113.23413553233998,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":83.56720768414026},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB12*Bilans!F12+BC12","v":3.35537037037037},{"v":1,"d":"100.00%"},4.031875,null,-0.6765046296296302,0.16778908811151888,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":76.03494996469108},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":15.330050035308924},null,{"$f":"IF(Bilans!W12<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W12<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W12<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W12<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W12<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM12*Bilans!F12+BN12","v":2.7627546296296295},2.032970387840671,154.57680171916402,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":68.02294317692693},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F12<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F12<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F12<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F12<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.0509148148148144},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY12","v":4.4760513375241775},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC12*Bilans!F12+CD12","v":3.056712962962963},{"v":1,"d":"100.00%"},4.031875,null,-0.9751620370370375,0.24186316218559292,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.12313683781441},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":15.330050035308924},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN12*Bilans!F12+CO12","v":2.0509148148148144},1.5091637316561843,137.5197332303731,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":97.66581984907765}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11008.979684086848},null,{"$f":"F13/F15","v":4482.527166350126},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1711579136486496},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.630661852789914},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.013048584844313},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.4082256094994388},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R13*Bilans!F13+S13","v":3.3703703703703702},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.98125},null,-0.6108796296296299,0.15343915343915351,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":76.31746031746032},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":13.83253968253969},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC13*Bilans!F13+AD13","v":2.7983796296296295},2.0591850104821803,157.1517703237829,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":65.65392202262403},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":3.129351851851852},{"v":1,"d":"100.00%"},3.98125,null,-0.8518981481481482,0.2139775568346997,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":70.85992325135183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":19.29007674864818},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU13*Bilans!F13+AV13","v":2.207685185185185},1.6245230607966457,115.11357940810147,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":81.15259137281673},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB13*Bilans!F13+BC13","v":3.3703703703703702},{"v":1,"d":"100.00%"},3.98125,null,-0.6108796296296299,0.15343915343915351,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":76.31746031746032},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":13.83253968253969},null,{"$f":"IF(Bilans!W13<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W13<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W13<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W13<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W13<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM13*Bilans!F13+BN13","v":2.7983796296296295},2.0591850104821803,157.1517703237829,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":65.65392202262403},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F13<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F13<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F13<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F13<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.075814814814815},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY13","v":4.422359805163524},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC13*Bilans!F13+CD13","v":3.0754629629629626},{"v":1,"d":"100.00%"},3.98125,null,-0.9057870370370376,0.22751322751322764,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":89.92248677248678},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":13.83253968253969},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN13*Bilans!F13+CO13","v":2.075814814814815},1.5274863731656187,137.35537318613916,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":93.78573905943409}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":634.1451159131468},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.205773597402764},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.678073760557708},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.045456852238188},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.4396559005277143},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R14*Bilans!F14+S14","v":3.4985185185185186},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.54875},null,-0.05023148148148149,0.014154697141664386,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":78.64087980900942},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":1.1291201909905677},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC14*Bilans!F14+AD14","v":3.1027314814814817},2.283142033542977,179.54829824675062,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":45.8895146672112},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":3.2510925925925926},{"v":1,"d":"100.00%"},3.54875,null,-0.2976574074074074,0.0838766910623198,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.07915635395874},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":6.690843646041249},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU14*Bilans!F14+AV14","v":2.4447592592592593},1.7989737945492663,131.46748720854026,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":61.03445953627222},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB14*Bilans!F14+BC14","v":3.4985185185185186},{"v":1,"d":"100.00%"},3.54875,null,-0.05023148148148149,0.014154697141664386,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":78.64087980900942},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":1.1291201909905677},null,{"$f":"IF(Bilans!W14<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W14<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W14<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W14<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W14<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM14*Bilans!F14+BN14","v":3.1027314814814817},2.283142033542977,179.54829824675062,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":45.8895146672112},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F14<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F14<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F14<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F14<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.288540740740741},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY14","v":4.011289743100083},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC14*Bilans!F14+CD14","v":3.235648148148148},{"v":1,"d":"100.00%"},3.54875,null,-0.31310185185185224,0.08822877121573856,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.68177122878424},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":1.1291201909905677},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN14*Bilans!F14+CO14","v":2.288540740740741},1.6840205450733756,134.18573981710927,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":62.49470688249953}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.455976121400922},{"$nulls":4},{"$f":"F11","v":3.1241994674162097},{"$f":"F15","v":2.455976121400922},{"$f":"F28","v":2.9297147466351943},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R15*Bilans!F15+S15","v":3.3942592592592593},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.900625},null,-0.5063657407407405,0.12981656548392642,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":76.76323167583543},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":11.45176832416457},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC15*Bilans!F15+AD15","v":2.855115740740741},2.1009342243186584,161.27450059706476,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":61.90636947977865},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":3.1520462962962963},{"v":1,"d":"100.00%"},3.900625,null,-0.7485787037037035,0.1919125021512459,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":71.28543862272784},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":16.929561377272158},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU15*Bilans!F15+AV15","v":2.2518796296296295},1.657043501048218,118.1230727891628,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":77.33448826071549},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB15*Bilans!F15+BC15","v":3.3942592592592593},{"v":1,"d":"100.00%"},3.900625,null,-0.5063657407407405,0.12981656548392642,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":76.76323167583543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":11.45176832416457},null,{"$f":"IF(Bilans!W15<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W15<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W15<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W15<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W15<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM15*Bilans!F15+BN15","v":2.855115740740741},2.1009342243186584,161.27450059706476,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":61.90636947977865},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F15<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F15<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F15<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F15<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.1154703703703706},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY15","v":4.339460447461995},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC15*Bilans!F15+CD15","v":3.105324074074074},{"v":1,"d":"100.00%"},3.900625,null,-0.7953009259259258,0.20389063955800055,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.011109360442},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":11.45176832416457},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN15*Bilans!F15+CO15","v":2.1154703703703706},1.556666876310273,137.00397868872108,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":87.70703110697595}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.374043745295615},{"$f":"F19","v":3.374043745295615},{"$f":"F19","v":3.374043745295615},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R16*Bilans!F16+S16","v":3.6425925925925924},{"v":0.8407473309608542,"d":"84.07%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.0625},null,0.5800925925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC16*Bilans!F16+AD16","v":3.4449074074074075},2.5349318658280926,172.6288600628931,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":34.65536931553864},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":3.387962962962963},{"v":0.903935501503143,"d":"90.39%"},3.0625,null,0.32546296296296306,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU16*Bilans!F16+AV16","v":2.7112962962962963},1.9951048218029352,135.86663836477987,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":44.03227291116095},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB16*Bilans!F16+BC16","v":3.6425925925925924},{"v":0.8407473309608542,"d":"84.07%"},3.0625,null,0.5800925925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W16<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W16<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W16<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W16<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM16*Bilans!F16+BN16","v":3.4449074074074075},2.5349318658280926,172.6288600628931,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":34.65536931553864},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F16<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F16<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F16<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F16<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.5277037037037036},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY16","v":3.6317547766967535},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC16*Bilans!F16+CD16","v":3.4157407407407403},{"v":0.8965844402277041,"d":"89.66%"},3.0625,null,0.3532407407407403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN16*Bilans!F16+CO16","v":2.5277037037037036},1.8600083857442349,126.66657106918238,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":47.23043222455659}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":766.7288688218828},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R17*Bilans!F17+S17","v":3.6185185185185182},{"v":0.8687947799385876,"d":"86.88%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.14375},null,0.4747685185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC17*Bilans!F17+AD17","v":3.3877314814814814},2.4928590146750524,174.62477397798745,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":36.24934240887231},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":3.365092592592593},{"v":0.9342239220757779,"d":"93.42%"},3.14375,null,0.22134259259259315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU17*Bilans!F17+AV17","v":2.6667592592592593},1.9623322851153042,137.46137657232708,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":46.04954048069912},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB17*Bilans!F17+BC17","v":3.6185185185185182},{"v":0.8687947799385876,"d":"86.88%"},3.14375,null,0.4747685185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W17<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W17<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W17<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W17<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM17*Bilans!F17+BN17","v":3.3877314814814814},2.4928590146750524,174.62477397798745,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":36.24934240887231},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F17<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F17<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F17<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F17<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.487740740740741},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY17","v":3.6900951331715524},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC17*Bilans!F17+CD17","v":3.3856481481481477},{"v":0.9285518938875975,"d":"92.86%"},3.14375,null,0.24189814814814792,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN17*Bilans!F17+CO17","v":2.487740740740741},1.8306016771488471,128.23364748427676,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":49.36327827512006}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6752.439653544986},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R18*Bilans!F18+S18","v":3.6105555555555555},{"v":0.8781543314356055,"d":"87.82%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.1706250000000002},null,0.43993055555555527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC18*Bilans!F18+AD18","v":3.3688194444444446},2.4789426100628935,175.24884781839623,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":36.78848781323188},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":3.357527777777778},{"v":0.9443332147496092,"d":"94.43%"},3.1706250000000002,null,0.18690277777777764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU18*Bilans!F18+AV18","v":2.652027777777778},1.9514921383647803,137.96073672169814,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":46.73170247891267},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB18*Bilans!F18+BC18","v":3.6105555555555555},{"v":0.8781543314356055,"d":"87.82%"},3.1706250000000002,null,0.43993055555555527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W18<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W18<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W18<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W18<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM18*Bilans!F18+BN18","v":3.3688194444444446},2.4789426100628935,175.24884781839623,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":36.78848781323188},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F18<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F18<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F18<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F18<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.4745222222222223},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY18","v":3.709807055907538},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC18*Bilans!F18+CD18","v":3.375694444444444},{"v":0.9392511828841804,"d":"93.93%"},3.1706250000000002,null,0.20506944444444386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN18*Bilans!F18+CO18","v":2.4745222222222223},1.8208748427672958,128.72674700943398,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":50.08392002462013}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.374043745295615},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7229.160109864944},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R19*Bilans!F19+S19","v":3.589444444444444},{"v":0.903169014084507,"d":"90.32%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.241875},null,0.3475694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC19*Bilans!F19+AD19","v":3.3186805555555554},2.442047955974843,176.8164822523585,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":38.247590417492276},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":3.3374722222222224},{"v":0.9713563991377372,"d":"97.14%"},3.241875,null,0.09559722222222256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU19*Bilans!F19+AV19","v":2.6129722222222225},1.9227531446540884,139.21694143867927,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":48.57745273213609},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB19*Bilans!F19+BC19","v":3.589444444444444},{"v":0.903169014084507,"d":"90.32%"},3.241875,null,0.3475694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W19<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W19<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W19<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W19<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM19*Bilans!F19+BN19","v":3.3186805555555554},2.442047955974843,176.8164822523585,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":38.247590417492276},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F19<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F19<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F19<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F19<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.439477777777778},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY19","v":3.7631004814327293},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC19*Bilans!F19+CD19","v":3.3493055555555555},{"v":0.9679245283018868,"d":"96.79%"},3.241875,null,0.1074305555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN19*Bilans!F19+CO19","v":2.439477777777778},1.795087421383648,129.97330474528303,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":52.03225697387243}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8322.79355635618},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R20*Bilans!F20+S20","v":3.453148148148148},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.7018750000000002},null,-0.24872685185185217,0.06718942477848446,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.83837844935935},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":5.606621550640635},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC20*Bilans!F20+AD20","v":2.9949768518518516},2.2038508909853247,171.5441796984735,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":52.794384759121314},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":3.207990740740741},{"v":1,"d":"100.00%"},3.7018750000000002,null,-0.4938842592592594,0.1334146234703385,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":72.3122167445176},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":11.132783255482396},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU20*Bilans!F20+AV20","v":2.360824074074074},1.7372101677148848,125.62151817857851,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":68.0581667672321},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB20*Bilans!F20+BC20","v":3.453148148148148},{"v":1,"d":"100.00%"},3.7018750000000002,null,-0.24872685185185217,0.06718942477848446,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.83837844935935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":5.606621550640635},null,{"$f":"IF(Bilans!W20<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W20<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W20<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W20<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W20<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM20*Bilans!F20+BN20","v":2.9949768518518516},2.2038508909853247,171.5441796984735,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":52.794384759121314},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F20<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F20<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F20<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F20<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.2132259259259257},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY20","v":4.1477916431687625},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC20*Bilans!F20+CD20","v":3.178935185185185},{"v":1,"d":"100.00%"},3.7018750000000002,null,-0.5229398148148152,0.14126349885255854,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.30373650114744},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":5.606621550640635},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN20*Bilans!F20+CO20","v":2.2132259259259257},1.6286002096436059,135.66848272986442,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":73.21670381268216}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R21*Bilans!F21+S21","v":3.2785},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.1475},null,-0.8689999999999998,0.20952380952380947,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":74.41542857142859},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":19.724571428571426},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC21*Bilans!F21+AD21","v":2.7004375},1.987114386792453,147.87196871361192,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":73.75389539293721},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ21*Bilans!F21+AK21","v":3.0443124999999998},{"v":1,"d":"100.00%"},4.1475,null,-1.1031875000000002,0.2659885473176613,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":69.09983815551537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":25.04016184448464},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU21*Bilans!F21+AV21","v":2.0096624999999997},1.478808254716981,102.18541106398354,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":92.57925917654603},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB21*Bilans!F21+BC21","v":3.149},{"v":1,"d":"100.00%"},4.1475,null,-0.9984999999999999,0.24074743821579264,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":71.47603616636529},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":22.66396383363472},null,{"$f":"IF(Bilans!W21<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W21<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W21<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W21<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W21<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.7212499999999995},1.266580188679245,90.53013137363948,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":102.03418338534031},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F21<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F21<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F21<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F21<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F21*BT21+BU21","v":2.0096624999999997},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY21","v":5.246176596816631},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC21*Bilans!F21+CD21","v":3.097125},{"v":1,"d":"100.00%"},4.1475,null,-1.0503749999999998,0.253254972875226,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":93.88674502712479},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":22.66396383363472},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN21*Bilans!F21+CO21","v":1.29834375},0.9553850235849056,89.69799011204964,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":156.00624292575574}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R22*Bilans!F22+S22","v":3.6864814814814815},{"v":0.7905573416386197,"d":"79.06%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.914375},null,0.7721064814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC22*Bilans!F22+AD22","v":3.5491435185185187},3.080388714185884,198.8236895571279,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":27.030046440747853},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":3.4296574074074075},{"v":0.8497568864183066,"d":"84.98%"},2.914375,null,0.5152824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU22*Bilans!F22+AV22","v":2.792490740740741},2.0548516771488474,132.63040150157235,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":40.520223880844455},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB22*Bilans!F22+BC22","v":3.6864814814814815},{"v":0.7905573416386197,"d":"79.06%"},2.914375,null,0.7721064814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W22<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W22<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W22<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W22<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM22*Bilans!F22+BN22","v":3.5491435185185187},3.080388714185884,198.8236895571279,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":27.030046440747853},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F22<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F22<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F22<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F22<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.6005592592592595},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY22","v":3.5300099266397114},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC22*Bilans!F22+CD22","v":3.4706018518518515},{"v":0.8397318748749417,"d":"83.97%"},2.914375,null,0.5562268518518514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN22*Bilans!F22+CO22","v":2.6005592592592595},1.9136190775681345,123.51454336163525,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":43.5107754599794}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R23*Bilans!F23+S23","v":3.549074074074074},{"v":0.9518327680667884,"d":"95.18%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.378125},null,0.17094907407407423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC23*Bilans!F23+AD23","v":3.222800925925926},2.371495020964361,179.46288571147804,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":41.16422304791636},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":3.2991203703703706},{"v":1,"d":"100.00%"},3.378125,null,-0.07900462962962918,0.02338712440470059,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":73.9051793606743},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":1.7698206393257174},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU23*Bilans!F23+AV23","v":2.538287037037037},1.8677961215932914,138.03980737552402,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":53.32594224090605},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB23*Bilans!F23+BC23","v":3.549074074074074},{"v":0.9518327680667884,"d":"95.18%"},3.378125,null,0.17094907407407423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W23<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W23<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W23<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W23<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM23*Bilans!F23+BN23","v":3.222800925925926},2.371495020964361,179.46288571147804,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":41.16422304791636},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F23<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F23<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F23<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F23<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.372462962962963},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY23","v":3.8693965483596506},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC23*Bilans!F23+CD23","v":3.2988425925925924},{"v":1,"d":"100.00%"},3.378125,null,-0.07928240740740744,0.023469352794052156,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.65153064720596},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN23*Bilans!F23+CO23","v":2.372462962962963},1.74577463312369,132.07052316087157,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":55.900958052230614}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R24*Bilans!F24+S24","v":3.3321250000000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.074375},null,-0.7422499999999994,0.1821751802423683,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.5547459733088},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":16.830254026691193},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC24*Bilans!F24+AD24","v":2.737609375},2.0144672759433964,152.20256330544666,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":70.0938549905088},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ24*Bilans!F24+AK24","v":3.0485781249999997},{"v":1,"d":"100.00%"},4.074375,null,-1.0257968750000002,0.2517679091885259,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":69.12542170961802},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":23.25957829038196},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU24*Bilans!F24+AV24","v":2.0339156249999997},1.4966548938679245,103.45690069238388,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":89.58558791265935},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB24*Bilans!F24+BC24","v":3.11975},{"v":1,"d":"100.00%"},4.074375,null,-0.9546250000000001,0.23429973922380737,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":70.73921859180855},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":21.645781408191443},null,{"$f":"IF(Bilans!W24<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W24<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W24<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W24<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W24<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.772708333333333},1.304445754716981,92.2754733840812,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":97.87889301656807},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F24<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F24<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F24<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F24<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F24*BT24+BU24","v":2.0339156249999997},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY24","v":5.1997172172518225},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC24*Bilans!F24+CD24","v":3.1592812500000003},{"v":1,"d":"100.00%"},4.074375,null,-0.9150937499999996,0.22459733087896908,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.16040266912103},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":21.645781408191443},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN24*Bilans!F24+CO24","v":1.3108359375},0.9645773879716982,88.89584048100069,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":151.1759156158521}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R25*Bilans!F25+S25","v":3.426851851851852},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.790625},null,-0.3637731481481481,0.0959665353729657,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":77.36266373545845},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":8.21233626454154},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC25*Bilans!F25+AD25","v":2.932523148148148},2.157894392033543,166.94045822752256,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":56.84169893106591},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":3.1830092592592596},{"v":1,"d":"100.00%"},3.790625,null,-0.6076157407407403,0.16029434215749128,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":71.85781166987267},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":13.717188330127314},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU25*Bilans!F25+AV25","v":2.312175925925926},1.7014124737945495,122.25977711470091,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":72.17730381175627},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB25*Bilans!F25+BC25","v":3.426851851851852},{"v":1,"d":"100.00%"},3.790625,null,-0.3637731481481481,0.0959665353729657,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":77.36266373545845},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":8.21233626454154},null,{"$f":"IF(Bilans!W25<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W25<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W25<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W25<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W25<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM25*Bilans!F25+BN25","v":2.932523148148148},2.157894392033543,166.94045822752256,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":56.84169893106591},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F25<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F25<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F25<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F25<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.169574074074074},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY25","v":4.231245252097613},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC25*Bilans!F25+CD25","v":3.1460648148148147},{"v":1,"d":"100.00%"},3.790625,null,-0.6445601851851852,0.1700406094470398,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.40495939055295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":8.21233626454154},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN25*Bilans!F25+CO25","v":2.169574074074074},1.596479035639413,136.3472272066532,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":79.60352502847905}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11206.56512313433},null,{"$f":"F26/F28","v":3825.138654200099},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R26*Bilans!F26+S26","v":3.3078333333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.1075},null,-0.7996666666666665,0.19468452018665042,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":75.03929640900792},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":18.140703590992086},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC26*Bilans!F26+AD26","v":2.7207708333333334},2.0020766509433963,150.2344232436954,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":71.75165063115404},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ26*Bilans!F26+AK26","v":3.0466458333333333},{"v":1,"d":"100.00%"},4.1075,null,-1.0608541666666667,0.25827246906066137,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":69.11417133292758},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":24.065828667072427},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU26*Bilans!F26+AV26","v":2.0229291666666667},1.4885705188679246,102.88131788218266,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":90.93948218017738},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB26*Bilans!F26+BC26","v":3.133},{"v":1,"d":"100.00%"},4.1075,null,-0.9744999999999999,0.23724893487522822,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":71.07314424832624},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":22.106855751673766},null,{"$f":"IF(Bilans!W26<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W26<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W26<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W26<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W26<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.7493981481481478},1.2872929769392032,91.4919594398573,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":99.7404464839478},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F26<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F26<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F26<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F26<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F26*BT26+BU26","v":2.0229291666666667},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY26","v":5.22062489830135},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC26*Bilans!F26+CD26","v":3.131125},{"v":1,"d":"100.00%"},4.1075,null,-0.976375,0.2377054169202678,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":92.94229458307974},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":22.106855751673766},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN26*Bilans!F26+CO26","v":1.3051770833333332},0.9604133254716981,89.2630182175058,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":153.35530382608775}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":436.5596768656615},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R27*Bilans!F27+S27","v":3.4409259259259257},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.743125},null,-0.3021990740740743,0.08073443288003321,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.6181881597744},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":6.816811840225604},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC27*Bilans!F27+AD27","v":2.965949074074074},2.1824908280922433,169.4009837518456,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":54.67129713016351},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":3.1963796296296296},{"v":1,"d":"100.00%"},3.743125,null,-0.5467453703703704,0.14606655411464228,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":72.10187050333018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":12.333129496669821},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU27*Bilans!F27+AV27","v":2.338212962962963},1.7205718029350108,124.05644532690147,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":69.96816855041472},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB27*Bilans!F27+BC27","v":3.4409259259259257},{"v":1,"d":"100.00%"},3.743125,null,-0.3021990740740743,0.08073443288003321,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.6181881597744},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":6.816811840225604},null,{"$f":"IF(Bilans!W27<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W27<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W27<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W27<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W27<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM27*Bilans!F27+BN27","v":2.965949074074074},2.1824908280922433,169.4009837518456,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":54.67129713016351},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F27<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F27<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F27<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F27<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.192937037037037},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY27","v":4.186166700163657},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC27*Bilans!F27+CD27","v":3.163657407407407},{"v":1,"d":"100.00%"},3.743125,null,-0.579467592592593,0.1548085069541073,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.28019149304589},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":6.816811840225604},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN27*Bilans!F27+CO27","v":2.192937037037037},1.6136706498951785,136.00047137987346,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":76.16892709317607}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.9297147466351943},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R28*Bilans!F28+S28","v":3.609074074074074},{"v":0.8799002001128843,"d":"87.99%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.175625},null,0.43344907407407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC28*Bilans!F28+AD28","v":3.365300925925926},2.4763535115303985,175.36297391902517,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":36.889462499861104},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":3.3561203703703706},{"v":0.9462190414968783,"d":"94.62%"},3.175625,null,0.18049537037037044,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU28*Bilans!F28+AV28","v":2.649287037037037},1.9494753668763105,138.05209810534592,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":46.85945334429867},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB28*Bilans!F28+BC28","v":3.609074074074074},{"v":0.8799002001128843,"d":"87.99%"},3.175625,null,0.43344907407407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W28<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W28<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W28<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W28<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM28*Bilans!F28+BN28","v":3.365300925925926},2.4763535115303985,175.36297391902517,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":36.889462499861104},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F28<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F28<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F28<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F28<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.472062962962963},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY28","v":3.713497648537659},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC28*Bilans!F28+CD28","v":3.3738425925925926},{"v":0.9412487135506004,"d":"94.12%"},3.175625,null,0.19821759259259242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN28*Bilans!F28+CO28","v":2.472062962962963},1.8190651991614257,128.81710207861636,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":50.21884319600652}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R29*Bilans!F29+S29","v":3.9308333333333336},{"v":0.5143629425482298,"d":"51.44%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.021875},null,1.9089583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC29*Bilans!F29+AD29","v":4.785},4.694716981132077,202.45966981132082,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.849755847600674},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ29*Bilans!F29+AK29","v":3.8155},{"v":0.5299108897916394,"d":"52.99%"},2.021875,null,1.793625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.579083333333333},3.5115534591194972,151.43574292452834,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.842347453240608},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB29*Bilans!F29+BC29","v":3.9308333333333336},{"v":0.5143629425482298,"d":"51.44%"},2.021875,null,1.9089583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W29<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W29<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W29<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W29<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM29*Bilans!F29+BN29","v":3.9083101851851856},3.8345684835779186,165.36576585429776,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.507825388501653},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F29<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F29<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F29<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F29<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F29*BT29+BU29","v":3.3063666666666665},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY29","v":2.7764615741347507},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC29*Bilans!F29+CD29","v":3.7308333333333334},{"v":0.5419365646638374,"d":"54.19%"},2.021875,null,1.7089583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN29*Bilans!F29+CO29","v":3.3063666666666665},3.243982389937107,139.89674056603775,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":17.149060418012493}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11635.761210819623},null,{"$f":"F30/F32","v":5304.666257706438},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R30*Bilans!F30+S30","v":3.8295},{"v":0.6272032902467685,"d":"62.72%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.401875},null,1.427625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC30*Bilans!F30+AD30","v":4.1770000000000005},3.6253207547169812,189.4048828301887,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":18.590368841794092},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ30*Bilans!F30+AK30","v":3.6331},{"v":0.6611089703008449,"d":"66.11%"},2.401875,null,1.2312250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.2041500000000003},2.7809603773584906,145.29127491509436,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":24.234811307889434},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB30*Bilans!F30+BC30","v":3.8295},{"v":0.6272032902467685,"d":"62.72%"},2.401875,null,1.427625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W30<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W30<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W30<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W30<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM30*Bilans!F30+BN30","v":3.640902777777778},3.160028825995807,165.09570601415095,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":21.3276693698393},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F30<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F30<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F30<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F30<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F30*BT30+BU30","v":2.9699400000000002},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY30","v":3.0909715347784803},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC30*Bilans!F30+CD30","v":3.6294999999999997},{"v":0.661764705882353,"d":"66.18%"},2.401875,null,1.2276249999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN30*Bilans!F30+CO30","v":2.9699400000000002},2.5776837735849054,134.6710887509434,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":26.145972865503655}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":436.5596768656615},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R31*Bilans!F31+S31","v":3.787},{"v":0.6763269078426194,"d":"67.63%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.56125},null,1.2257500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC31*Bilans!F31+AD31","v":3.9220000000000006},3.4040000000000004,190.86228000000003,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":21.248619271445357},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ31*Bilans!F31+AK31","v":3.5566},{"v":0.7201400213687229,"d":"72.01%"},2.56125,null,0.9953500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.0469000000000004},2.644479245283019,148.27595128301886,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":27.35143417329374},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB31*Bilans!F31+BC31","v":3.787},{"v":0.6763269078426194,"d":"67.63%"},2.56125,null,1.2257500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W31<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W31<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W31<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W31<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM31*Bilans!F31+BN31","v":3.5287500000000005},3.062688679245283,171.72495424528304,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":23.616602134639376},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F31<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F31<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F31<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F31<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F31*BT31+BU31","v":2.82884},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY31","v":3.2451464204408875},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC31*Bilans!F31+CD31","v":3.5869999999999997},{"v":0.7140367995539448,"d":"71.40%"},2.56125,null,1.02575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN31*Bilans!F31+CO31","v":2.82884},2.455219622641509,137.6641642415094,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":29.459808537283376}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R37*Bilans!F37+S37","v":3.6435185185185186},{"v":0.8396759847522237,"d":"83.97%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.059375},null,0.5841435185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC37*Bilans!F37+AD37","v":3.4471064814814816},2.536550052410902,172.54881731525163,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":34.5951186402155},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":3.388842592592593},{"v":0.9027787264853344,"d":"90.28%"},3.059375,null,0.32946759259259295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU37*Bilans!F37+AV37","v":2.7130092592592594},1.9963653039832288,135.80274980345914,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":43.956008364257364},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB37*Bilans!F37+BC37","v":3.6435185185185186},{"v":0.8396759847522237,"d":"83.97%"},3.059375,null,0.5841435185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W37<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W37<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W37<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W37<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM37*Bilans!F37+BN37","v":3.4471064814814816},2.536550052410902,172.54881731525163,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":34.5951186402155},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F37<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F37<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F37<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F37<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.529240740740741},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY37","v":3.6295477342783298},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC37*Bilans!F37+CD37","v":3.4168981481481477},{"v":0.895366167603821,"d":"89.54%"},3.059375,null,0.35752314814814756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN37*Bilans!F37+CO37","v":2.529240740740741},1.8611394129979038,126.60400856918241,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":47.14974568114143}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R44*Bilans!F44+S44","v":3.6085185185185185},{"v":0.88055527045058,"d":"88.06%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.1775},null,0.43101851851851825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC44*Bilans!F44+AD44","v":3.3639814814814817},2.4753825995807133,175.40561100628935,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":36.92738246422317},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":3.355592592592593},{"v":0.946926634363859,"d":"94.69%"},3.1775,null,0.1780925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU44*Bilans!F44+AV44","v":2.6482592592592593},1.9487190775681345,138.08623383647802,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":46.907428090698716},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB44*Bilans!F44+BC44","v":3.6085185185185185},{"v":0.88055527045058,"d":"88.06%"},3.1775,null,0.43101851851851825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W44<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W44<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W44<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W44<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM44*Bilans!F44+BN44","v":3.3639814814814817},2.4753825995807133,175.40561100628935,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":36.92738246422317},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F44<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F44<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F44<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F44<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.471140740740741},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY44","v":3.7148835145861563},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC44*Bilans!F44+CD44","v":3.373148148148148},{"v":0.9419983530057646,"d":"94.20%"},3.1775,null,0.1956481481481478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN44*Bilans!F44+CO44","v":2.471140740740741},1.8183865828092245,128.85087325786165,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":50.26950862053858}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R61*Bilans!F61+S61","v":3.5616666666666665},{"v":0.9365348619560131,"d":"93.65%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.335625},null,0.2260416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC61*Bilans!F61+AD61","v":3.2527083333333335},2.3935023584905664,178.68691857311325,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":40.23599544758066},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":3.311083333333334},{"v":1,"d":"100.00%"},3.335625,null,-0.024541666666666018,0.007357441758790637,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.10573018549749},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0.549269814502515},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU61*Bilans!F61+AV61","v":2.5615833333333335},1.8849386792452834,139.68475718035896,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":51.424474176116256},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB61*Bilans!F61+BC61","v":3.5616666666666665},{"v":0.9365348619560131,"d":"93.65%"},3.335625,null,0.2260416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W61<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W61<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W61<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W61<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM61*Bilans!F61+BN61","v":3.2527083333333335},2.3935023584905664,178.68691857311325,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":40.23599544758066},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F61<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F61<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F61<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F61<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.3933666666666666},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY61","v":3.835601175471094},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC61*Bilans!F61+CD61","v":3.314583333333333},{"v":1,"d":"100.00%"},3.335625,null,-0.021041666666666625,0.006308163137842721,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.64869183686216},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN61*Bilans!F61+CO61","v":2.3933666666666666},1.761156603773585,131.4680365915491,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":54.67816562321572}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R71*Bilans!F71+S71","v":3.8121666666666667},{"v":0.6471057578804704,"d":"64.71%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.466875},null,1.3452916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC71*Bilans!F71+AD71","v":4.073},3.535056603773585,190.20372056603773,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.634324928746036},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ71*Bilans!F71+AK71","v":3.6019},{"v":0.684881590271801,"d":"68.49%"},2.466875,null,1.1350250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.140016666666667},2.7252974842767297,146.63463114150943,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":25.468210498282687},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB71*Bilans!F71+BC71","v":3.8121666666666667},{"v":0.6471057578804704,"d":"64.71%"},2.466875,null,1.3452916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W71<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W71<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W71<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W71<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM71*Bilans!F71+BN71","v":3.595162037037037},3.120329315164221,167.8893188024109,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":22.24395023393455},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F71<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F71<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F71<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F71<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F71*BT71+BU71","v":2.912393333333333},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY71","v":3.152046770239368},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC71*Bilans!F71+CD71","v":3.6121666666666665},{"v":0.6829349882342085,"d":"68.29%"},2.466875,null,1.1452916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN71*Bilans!F71+CO71","v":2.912393333333333},2.5277376100628928,136.00492210943395,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":27.458724245620196}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R77*Bilans!F77+S77","v":3.764},{"v":0.7033740701381509,"d":"70.34%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.6475},null,1.1164999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC77*Bilans!F77+AD77","v":3.7840000000000003},3.2842264150943397,190.94492377358492,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":22.836610671936757},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ77*Bilans!F77+AK77","v":3.5152},{"v":0.753157715065999,"d":"75.32%"},2.6475,null,0.8677000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9618},2.5706188679245283,149.45578098113208,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":29.17608710331849},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB77*Bilans!F77+BC77","v":3.764},{"v":0.7033740701381509,"d":"70.34%"},2.6475,null,1.1164999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W77<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W77<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W77<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W77<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM77*Bilans!F77+BN77","v":3.468055555555556},3.0100104821802933,175.00200943396226,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":24.91705608469294},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F77<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F77<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F77<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F77<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F77*BT77+BU77","v":2.75248},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY77","v":3.335174097541127},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC77*Bilans!F77+CD77","v":3.5639999999999996},{"v":0.7428451178451179,"d":"74.28%"},2.6475,null,0.9164999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN77*Bilans!F77+CO77","v":2.75248},2.388944905660377,138.8932568150943,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":31.39486382557138}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R94*Bilans!F94+S94","v":3.6766666666666667},{"v":0.8016772438803265,"d":"80.17%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.9475000000000002},null,0.7291666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC94*Bilans!F94+AD94","v":3.5258333333333334},2.594481132075472,169.52339716981135,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":32.48765194625747},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":3.4203333333333337},{"v":0.8617581132443232,"d":"86.18%"},2.9475000000000002,null,0.47283333333333344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU94*Bilans!F94+AV94","v":2.7743333333333333},2.041490566037736,133.39099358490566,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":41.287773454468166},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB94*Bilans!F94+BC94","v":3.6766666666666667},{"v":0.8016772438803265,"d":"80.17%"},2.9475000000000002,null,0.7291666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W94<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W94<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W94<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W94<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM94*Bilans!F94+BN94","v":3.5258333333333334},2.594481132075472,169.52339716981135,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":32.48765194625747},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F94<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F94<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F94<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F94<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.5842666666666667},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY94","v":3.5522649881333197},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC94*Bilans!F94+CD94","v":3.458333333333333},{"v":0.8522891566265062,"d":"85.23%"},2.9475000000000002,null,0.5108333333333328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN94*Bilans!F94+CO94","v":2.5842666666666667},1.9016301886792455,124.25251652830191,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":44.32439098926045}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R104*Bilans!F104+S104","v":4.064025},{"v":0.34556258881281493,"d":"34.56%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.4043750000000002},null,2.65965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC104*Bilans!F104+AD104","v":5.1968625},5.000754481132075,141.5463555884434,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.301588217891084},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ104*Bilans!F104+AK104","v":4.064025},{"v":0.34556258881281493,"d":"34.56%"},1.4043750000000002,null,2.65965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU104*Bilans!F104+AV104","v":5.1968625},5.000754481132075,141.5463555884434,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.301588217891084},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB104*Bilans!F104+BC104","v":4.064025},{"v":0.34556258881281493,"d":"34.56%"},1.4043750000000002,null,2.65965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W104<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W104<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W104<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W104<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM104*Bilans!F104+BN104","v":4.202847222222223},4.044249213836479,114.47247399764153,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.028486641000642},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F104<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F104<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F104<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F104<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F104*BT104+BU104","v":3.5817975},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY104","v":2.5629589612478094},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC104*Bilans!F104+CD104","v":3.98},{"v":0.3528580402010051,"d":"35.29%"},1.4043750000000002,null,2.5756249999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN104*Bilans!F104+CO104","v":3.9407625},3.7920544811320753,107.33410208844339,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.628936024436896}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F116<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F116<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F116<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F116<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F116<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F116<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F116<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F116<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F116<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F116<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F116<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F116<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F116<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F116<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F116<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F116*BT116+BU116","v":3.5434958333333335},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY116","v":2.5906619992733164},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F119<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F119<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F119<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F119<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F119<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F119<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F119<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F119<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F119<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F119<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F119<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F119<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F119<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F119<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F119<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F119*BT119+BU119","v":3.844828333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY119","v":2.387622854423063},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F136<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F136<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F136<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F136<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F136<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F136<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F136<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F136<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F136<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F136<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F136<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F136<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F136<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F136<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F136<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F136*BT136+BU136","v":4.011323333333333},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY136","v":2.2885215768362395},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F142<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F142<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F142<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F142<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F142<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F142<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F142<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F142<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F142<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F142<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F142<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F142<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F142<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F142<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F142<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F142*BT142+BU142","v":3.8612433333333334},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY142","v":2.3774725412280846},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F152<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F152<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F152<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F152<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F152<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F152<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F152<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F152<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F152<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F152<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F152<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F152<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F152<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F152<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F152<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F152*BT152+BU152","v":4.1375625},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY152","v":2.218697602755246},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F169<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F169<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F169<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F169<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F169<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F169<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F169<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F169<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F169<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F169<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F169<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F169<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F169<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F169<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F169<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F169*BT169+BU169","v":4.2923325000000006},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY169","v":2.138697316668734},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F175<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F175<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F175<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F175<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F175<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F175<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F175<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F175<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F175<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F175<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F175<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F175<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F175<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F175<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F175<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F175*BT175+BU175","v":3.9941266666666673},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY175","v":2.2983747803024106},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F185<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F185<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F185<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F185<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F185<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F185<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F185<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F185<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F185<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F185<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F185<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F185<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F185<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F185<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F185<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F185*BT185+BU185","v":4.449838333333333},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY185","v":2.0629962961201214},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F201<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F201<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F201<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F201<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F201<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F201<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F201<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F201<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F201<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F201<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F201<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F201<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F201<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F201<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F201<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F201*BT201+BU201","v":4.347830833333333},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY201","v":2.1113976950575166},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F211<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F211<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F211<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F211<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F211<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F211<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F211<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.033199999999999986},{"$f":"IF(Bilans!F211<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F211<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F211<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F211<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F211<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F211<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F211<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F211<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.7960000000000003},{"$f":"Bilans!F211*BT211+BU211","v":4.518238333333334},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY211","v":2.031765330366592},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F217<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F217<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F217<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F217<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F217<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F217<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F217<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F217<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F217<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F217<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F217<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F217<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F217<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F217<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F217<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F217*BT217+BU217","v":4.143034166666666},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY217","v":2.215767389479651},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F234<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F234<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F234<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F234<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F234<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F234<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F234<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.033199999999999986},{"$f":"IF(Bilans!F234<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F234<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F234<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F234<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F234<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F234<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F234<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F234<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.7960000000000003},{"$f":"Bilans!F234*BT234+BU234","v":4.607601666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY234","v":1.9923597272767721},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F244<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F244<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F244<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F244<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F244<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F244<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F244<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F244<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F244<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F244<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F244<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F244<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F244<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F244<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F244<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F244*BT244+BU244","v":3.8909466666666663},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY244","v":2.359323009653178},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R250*Bilans!F250+S250","v":4.094366666666667},{"v":0.2924750266626503,"d":"29.25%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.1975},null,2.896866666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.471316666666667},5.264851886792453,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ250*Bilans!F250+AK250","v":4.094366666666667},{"v":0.2924750266626503,"d":"29.25%"},1.1975,null,{"$f":"AL250-AN250","v":2.896866666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.471316666666667},5.264851886792453,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB250*Bilans!F250+BC250","v":4.094366666666667},{"v":0.2924750266626503,"d":"29.25%"},1.1975,null,{"$f":"BD250-BF250","v":2.896866666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W250<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W250<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W250<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W250<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM250*Bilans!F250+BN250","v":4.348425925925927},4.184334381551364,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F250<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F250<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F250<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F250<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F250*BT250+BU250","v":3.7111633333333334},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY250","v":2.4736178862153735},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC250*Bilans!F250+CD250","v":3.98},{"v":0.3008793969849246,"d":"30.09%"},1.1975,null,{"$f":"CE250-CG250","v":2.7824999999999998},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN250*Bilans!F250+CO250","v":4.09385},3.9393650943396223,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W260<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W260<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W260<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W260<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9980787037037044},1.922679507337527,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F260<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F260<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F260<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F260<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F260*BT260+BU260","v":4.359555833333333},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY260","v":2.1057191032649163},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R277*Bilans!F277+S277","v":4.148908333333333},{"v":0.1989981300301888,"d":"19.90%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":0.8256250000000005},null,3.3232833333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.964670833333333},5.739588915094339,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ277*Bilans!F277+AK277","v":4.148908333333333},{"v":0.1989981300301888,"d":"19.90%"},0.8256250000000005,null,3.3232833333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.964670833333333},5.739588915094339,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB277*Bilans!F277+BC277","v":4.148908333333333},{"v":0.1989981300301888,"d":"19.90%"},0.8256250000000005,null,3.3232833333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W277<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W277<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W277<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W277<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM277*Bilans!F277+BN277","v":4.610115740740742},4.436149109014677,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F277<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F277<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F277<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F277<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F277*BT277+BU277","v":3.9437091666666664},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY277","v":2.3277578573977844},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC277*Bilans!F277+CD277","v":3.98},{"v":0.20744346733668353,"d":"20.74%"},0.8256250000000005,null,3.1543749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN277*Bilans!F277+CO277","v":4.3690375},4.204168160377359,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R286*Bilans!F286+S286","v":4.10115},{"v":0.2807139460882923,"d":"28.07%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.1512499999999999},null,2.9498999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.532675},5.323894811320755,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ286*Bilans!F286+AK286","v":4.10115},{"v":0.2807139460882923,"d":"28.07%"},1.1512499999999999,null,2.9498999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.532675},5.323894811320755,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB286*Bilans!F286+BC286","v":4.10115},{"v":0.2807139460882923,"d":"28.07%"},1.1512499999999999,null,2.9498999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W286<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W286<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W286<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W286<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM286*Bilans!F286+BN286","v":4.380972222222224},4.215652515723272,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F286<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F286<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F286<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F286<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F286*BT286+BU286","v":3.740085},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY286","v":2.4544896706893025},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC286*Bilans!F286+CD286","v":3.98},{"v":0.2892587939698492,"d":"28.93%"},1.1512499999999999,null,2.8287500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN286*Bilans!F286+CO286","v":4.128075},3.9722985849056602,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"R292*Bilans!F292+S292","v":4.015833333333333},{"v":0.41180742892716327,"d":"41.18%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.6537499999999998},null,2.3620833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC292*Bilans!F292+AD292","v":5.011916666666667},5.011916666666667,171.85862249999997,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.825785211911608},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.546666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":3.935583333333333},{"v":0.42020454401084123,"d":"42.02%"},1.6537499999999998,null,2.281833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.136666666666666},{"$f":"AU292*Bilans!F292+AV292","v":3.794833333333333},3.794833333333333,130.12483499999996,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.656401247309937},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"BB292*Bilans!F292+BC292","v":4.015833333333333},{"v":0.41180742892716327,"d":"41.18%"},1.6537499999999998,null,2.3620833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W292<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W292<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W292<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W292<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM292*Bilans!F292+BN292","v":5.450694444444445},5.450694444444445,186.90431249999997,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.11531456236463},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F292<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F292<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F292<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F292<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.470066666666667},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY292","v":2.6454823154214133},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.546666666666667},{"$f":"CC292*Bilans!F292+CD292","v":3.935583333333333},{"v":0.42020454401084123,"d":"42.02%"},1.6537499999999998,null,2.281833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":3.136666666666666},{"$f":"CN292*Bilans!F292+CO292","v":3.794833333333333},3.794833333333333,130.12483499999996,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.656401247309937}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"R309*Bilans!F309+S309","v":3.9650000000000003},{"v":0.4747793190416141,"d":"47.48%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.8825},null,2.0825000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC309*Bilans!F309+AD309","v":4.9255},4.9255,195.93639000000002,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.41847528169729},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.546666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":3.8695},{"v":0.48649696343196797,"d":"48.65%"},1.8825,null,1.9869999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.136666666666666},{"$f":"AU309*Bilans!F309+AV309","v":3.683},3.683,146.50974,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.933260928590824},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"BB309*Bilans!F309+BC309","v":3.9650000000000003},{"v":0.4747793190416141,"d":"47.48%"},1.8825,null,2.0825000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W309<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W309<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W309<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W309<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM309*Bilans!F309+BN309","v":5.289722222222223},5.289722222222223,210.42515000000003,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.701114320222652},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F309<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F309<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F309<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F309<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.3928},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY309","v":2.705729780712096},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.546666666666667},{"$f":"CC309*Bilans!F309+CD309","v":3.8695},{"v":0.48649696343196797,"d":"48.65%"},1.8825,null,1.9869999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":3.136666666666666},{"$f":"CN309*Bilans!F309+CO309","v":3.683},3.683,146.50974,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":13.933260928590824}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"R315*Bilans!F315+S315","v":4.048333333333333},{"v":0.3723754631535613,"d":"37.24%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.5075000000000005},null,2.5408333333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC315*Bilans!F315+AD315","v":5.067166666666667},4.875952830188679,150.08182811320762,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.143269917248881},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.546666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":3.977833333333333},{"v":0.37897515397829656,"d":"37.90%"},1.5075000000000005,null,2.4703333333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.136666666666666},{"$f":"AU315*Bilans!F315+AV315","v":3.866333333333333},3.7204339622641505,114.51495735849059,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.672464664803766},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"BB315*Bilans!F315+BC315","v":4.048333333333333},{"v":0.3723754631535613,"d":"37.24%"},1.5075000000000005,null,2.5408333333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W315<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W315<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W315<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W315<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM315*Bilans!F315+BN315","v":5.5536111111111115},5.344040880503145,164.48957830188687,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.429995557268576},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F315<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F315<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F315<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F315<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.5194666666666667},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY315","v":2.6083497499621155},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.546666666666667},{"$f":"CC315*Bilans!F315+CD315","v":3.977833333333333},{"v":0.37897515397829656,"d":"37.90%"},1.5075000000000005,null,2.4703333333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":3.136666666666666},{"$f":"CN315*Bilans!F315+CO315","v":3.866333333333333},3.7204339622641505,114.51495735849059,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.672464664803766}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R325*Bilans!F325+S325","v":3.8638333333333335},{"v":0.5883082431091748,"d":"58.83%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.2731250000000003},null,1.5907083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.383},4.300301886792453,211.3813392452831,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.74546477649661},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ325*Bilans!F325+AK325","v":3.6949},{"v":0.6152060948875477,"d":"61.52%"},2.2731250000000003,null,1.4217749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.3311833333333336},2.8912157232704403,142.11770887735852,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":21.931933162106954},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB325*Bilans!F325+BC325","v":3.8638333333333335},{"v":0.5883082431091748,"d":"58.83%"},2.2731250000000003,null,1.5907083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W325<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W325<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W325<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W325<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.73150462962963},3.6610988819007693,179.96131553983236,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":17.31992280063161},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F325<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F325<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F325<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F325<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F325*BT325+BU325","v":3.0839266666666667},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY325","v":2.9767244789651293},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC325*Bilans!F325+CD325","v":3.6638333333333333},{"v":0.6204225992812629,"d":"62.04%"},2.2731250000000003,null,1.390708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN325*Bilans!F325+CO325","v":3.0839266666666667},2.6766155974842767,131.56903969433966,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":23.690346144436422}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R342*Bilans!F342+S342","v":3.7218518518518517},{"v":0.7509702457956016,"d":"75.10%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.795},null,0.9268518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC342*Bilans!F342+AD342","v":3.6331481481481482},3.1532983927323546,194.49544486373162,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":25.233006867787886},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":3.4632592592592597},{"v":0.8070432476365658,"d":"80.70%"},2.795,null,0.6682592592592598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU342*Bilans!F342+AV342","v":2.857925925925926},2.1030020964360587,129.7131693081761,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":37.83505500771584},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB342*Bilans!F342+BC342","v":3.7218518518518517},{"v":0.7509702457956016,"d":"75.10%"},2.795,null,0.9268518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W342<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W342<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W342<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W342<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM342*Bilans!F342+BN342","v":3.6331481481481482},3.1532983927323546,194.49544486373162,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":25.233006867787886},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F342<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F342<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F342<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F342<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.6592740740740743},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY342","v":3.452069904903037},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC342*Bilans!F342+CD342","v":3.5148148148148146},{"v":0.7952054794520548,"d":"79.52%"},2.795,null,0.7198148148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN342*Bilans!F342+CO342","v":2.6592740740740743},2.3080491963661776,142.36047443186584,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":34.473788567969706}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R352*Bilans!F352+S352","v":3.6446296296296294},{"v":0.8383910878512272,"d":"83.84%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.055625},null,0.5890046296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC352*Bilans!F352+AD352","v":3.4497453703703704},2.538491876310273,172.45244561713838,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":34.52291922532372},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":3.3898981481481485},{"v":0.9013913889033047,"d":"90.14%"},3.055625,null,0.33427314814814846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU352*Bilans!F352+AV352","v":2.715064814814815},1.997877882599581,135.72583395440256,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":43.86461793449076},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB352*Bilans!F352+BC352","v":3.6446296296296294},{"v":0.8383910878512272,"d":"83.84%"},3.055625,null,0.5890046296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W352<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W352<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W352<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W352<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM352*Bilans!F352+BN352","v":3.4497453703703704},2.538491876310273,172.45244561713838,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":34.52291922532372},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F352<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F352<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F352<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F352<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.5310851851851854},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY352","v":3.62690282165606},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC352*Bilans!F352+CD352","v":3.418287037037037},{"v":0.8939053294508025,"d":"89.39%"},3.055625,null,0.3626620370370368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN352*Bilans!F352+CO352","v":2.5310851851851854},1.8624966457023064,126.52870962578619,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":47.05305118386098}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R358*Bilans!F358+S358","v":3.7312962962962963},{"v":0.740526825152613,"d":"74.05%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.763125},null,0.9681712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC358*Bilans!F358+AD358","v":3.6555787037037035},3.1727664220824594,193.269066601153,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":24.767139948620432},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":3.472231481481482},{"v":0.7957778779256588,"d":"79.58%"},2.763125,null,0.709106481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU358*Bilans!F358+AV358","v":2.8753981481481485},2.4956285814116006,152.02121503668764,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":31.487197488158536},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB358*Bilans!F358+BC358","v":3.7312962962962963},{"v":0.740526825152613,"d":"74.05%"},2.763125,null,0.9681712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W358<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W358<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W358<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W358<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM358*Bilans!F358+BN358","v":3.6555787037037035},3.1727664220824594,193.269066601153,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":24.767139948620432},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F358<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F358<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F358<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F358<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.674951851851852},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY358","v":3.431837471633273},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC358*Bilans!F358+CD358","v":3.5266203703703702},{"v":0.783505086970791,"d":"78.35%"},2.763125,null,0.7634953703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN358*Bilans!F358+CO358","v":2.674951851851852},2.3216563242487767,141.42369499161424,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":33.84667626265762}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R369*Bilans!F369+S369","v":3.7528333333333332},{"v":0.7166252165030866,"d":"71.66%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.689375},null,1.0634583333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC369*Bilans!F369+AD369","v":3.7170000000000005},3.2260754716981133,190.8062337735849,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":23.650113169807348},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ369*Bilans!F369+AK369","v":3.4951},{"v":0.7694701153042832,"d":"76.95%"},2.689375,null,0.8057249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.9204833333333338},2.5347591194968553,149.9183281226415,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":30.100315810342096},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB369*Bilans!F369+BC369","v":3.7528333333333332},{"v":0.7166252165030866,"d":"71.66%"},2.689375,null,1.0634583333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W369<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W369<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W369<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W369<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM369*Bilans!F369+BN369","v":3.438587962962963},2.9844348357791755,176.5143983621593,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":25.56499109489867},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F369<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F369<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F369<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F369<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F369*BT369+BU369","v":2.7154066666666665},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY369","v":3.38070908961457},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC369*Bilans!F369+CD369","v":3.552833333333333},{"v":0.7569662710512737,"d":"75.70%"},2.689375,null,0.863458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN369*Bilans!F369+CO369","v":2.7154066666666665},2.3567680503144652,139.39104633584904,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":32.373593145842094}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R370*Bilans!F370+S370","v":3.6966666666666663},{"v":0.7790802524797115,"d":"77.91%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.88},null,0.8166666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC370*Bilans!F370+AD370","v":3.5733333333333333},3.101383647798742,197.62016603773583,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":26.50391223231668},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":3.439333333333334},{"v":0.8373715836402402,"d":"83.74%"},2.88,null,0.5593333333333339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU370*Bilans!F370+AV370","v":2.8113333333333337},2.068716981132076,131.81864603773587,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":39.73419310118385},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB370*Bilans!F370+BC370","v":3.6966666666666663},{"v":0.7790802524797115,"d":"77.91%"},2.88,null,0.8166666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W370<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W370<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W370<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W370<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM370*Bilans!F370+BN370","v":3.5733333333333333},3.101383647798742,197.62016603773583,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":26.50391223231668},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F370<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F370<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F370<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F370<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.6174666666666666},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY370","v":3.50720798736692},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC370*Bilans!F370+CD370","v":3.483333333333333},{"v":0.8267942583732057,"d":"82.68%"},2.88,null,0.603333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN370*Bilans!F370+CO370","v":2.6174666666666666},1.9260603773584908,122.72856724528303,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":42.677166804465465}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R371*Bilans!F371+S371","v":3.7728333333333333},{"v":0.6929473870212484,"d":"69.29%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.614375},null,1.1584583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC371*Bilans!F371+AD371","v":3.837},3.3302264150943395,190.9718337735849,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":22.21321939694734},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ371*Bilans!F371+AK371","v":3.5311},{"v":0.7403854323015491,"d":"74.04%"},2.614375,null,0.916725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.9944833333333336},2.5989855345911947,149.03882548113205,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":28.463047991390933},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB371*Bilans!F371+BC371","v":3.7728333333333333},{"v":0.6929473870212484,"d":"69.29%"},2.614375,null,1.1584583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W371<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W371<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W371<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W371<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM371*Bilans!F371+BN371","v":3.491365740740741},3.0302419636617746,173.76922540618446,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":24.412258455627686},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F371<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F371<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F371<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F371<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F371*BT371+BU371","v":2.7818066666666668},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY371","v":3.3000136601872647},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC371*Bilans!F371+CD371","v":3.572833333333333},{"v":0.7317371833745394,"d":"73.17%"},2.614375,null,0.9584583333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN371*Bilans!F371+CO371","v":2.7818066666666668},2.4143982389937104,138.4536670150943,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":30.639125230157486}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11177.135750989986},{"$f":"SUM(AA7:AA372)","v":465.98904901000395},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9227567075044494},{"$f":"SUM(AF7:AF372)/229","v":3.474452401967964},{"$f":"SUM(AG7:AG372)/Z373","v":3.1241994674162097},{"$f":"SUM(AH7:AH372)","v":5694.869776616001},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11008.979684086848},{"$f":"SUM(AS7:AS372)","v":634.1451159131468},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.243824188824197},{"$f":"SUM(AX7:AX372)/229","v":2.8663946537050755},{"$f":"SUM(AY7:AY372)/AR373","v":2.455976121400922},{"$f":"SUM(AZ7:AZ372)","v":7265.223679427196},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11206.56512313433},{"$f":"SUM(BK7:BK372)","v":436.5596768656615},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6706751293870297},{"$f":"SUM(BP7:BP372)/229","v":3.2476828894808945},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.9297147466351943},{"$f":"SUM(BR7:BR372)","v":6171.59023293596},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1057.569876928985},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11635.761210819623},{"$f":"SUM(CL7:CL372)","v":436.5596768656615},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.850495238832282},{"$f":"SUM(CQ7:CQ372)/229","v":2.5144492577966377},{"$f":"SUM(CR7:CR372)/CK373","v":2.193495433179342},{"$f":"SUM(CS7:CS372)","v":8448.331176737722}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.374043745295615},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"AWH-P012T","index":14,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH012HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.46},{"$f":"E7*Dane!$E$26","v":7.46},{"$f":"F7*Dane!$E$26","v":8.1},{"$f":"G7*Dane!$E$26","v":8.9},{"$f":"H7*Dane!$E$26","v":11.4},{"$f":"I7*Dane!$E$26","v":11.81},{"$f":"S5*T3+S6","v":11.892000000000001},{"$f":"$S$5*U3+$S$6","v":12.015},{"$f":"J7*Dane!$E$26","v":12.22},{"$f":"K7*Dane!$E$26","v":12.63}]
[null,"Q",null,6.46,7.46,8.1,8.9,11.4,11.81,12.22,{"$f":"J5+(J5-I5)","v":12.63},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.07999999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.08888888888888896},{"$f":"(R4-Q4)/(R3-Q3)","v":0.5},{"$f":"(S4-R4)/(S3-R3)","v":0.13666666666666671},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.041000000000000016},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.041000000000000016}]
[null,"COP",null,2.41,2.63,2.75,3.45,4.65,5.3,8.7,7.96,null,"b=",{"$f":"N4-N5*$N$3","v":10.46},{"$f":"O4-O5*O3","v":8.66},{"$f":"P4-P5*P3","v":8.722222222222221},{"$f":"Q4-Q5*Q3","v":7.9},{"$f":"R4-R5*R3","v":10.443333333333333},{"$f":"S4-S5*$S$3","v":11.4},null,null,{"$f":"V4-V5*V3","v":11.4}]
[{"$nulls":3},{"$f":"D5","v":6.46},7.46,8.1,8.9,11.4,11.81,{"$f":"I7/I5*J5","v":12.22},{"$f":"J7/J5*K5","v":12.63},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.460000000000001},7.460000000000001,8.099999999999998,8.9,11.4,11.81,{"$f":"T4","v":11.892000000000001},{"$f":"U4","v":12.015},{"$f":"V5*V3+V6","v":12.22},{"$f":"W4","v":12.63}]
[null,"Q",null,6.17,7.15,7.86,8.42,10.8,11.06,12.05,{"$f":"J9+(J9-I9)","v":13.040000000000001},null,"COP",{"$f":"D6","v":2.41},2.63,2.75,3.45,4.65,5.3,{"$f":"T3*S10+S11","v":5.98},{"$f":"U3*S10+S11","v":7},{"$f":"J6","v":8.7},{"$f":"K6","v":7.96}]
[null,"COP",null,2.11,2.3,2.37,2.92,3.75,4.17,6.1,5.6,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04399999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.015000000000000013},{"$f":"(Q9-P9)/(Q3-P3)","v":0.07777777777777779},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.21666666666666648},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.33999999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.07399999999999993}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.289999999999999},{"$f":"O9-O10*O3","v":2.855},{"$f":"P9-P10*P3","v":3.2944444444444443},{"$f":"Q9-Q10*Q3","v":2.97},{"$f":"R9-R10*R3","v":3.133333333333335},{"$f":"S9-S10*$S$3","v":1.9000000000000004},null,null,{"$f":"V9-V10*V3","v":10.179999999999998}]
[null,"Q",null,6.38,6.98,7.7,8.35,10.95,11.09,12.12,{"$f":"J12+(J12-I12)","v":13.149999999999999},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":2.03},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.1999999999999997,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.246,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.692,"d":"2.69"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.51},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.8339999999999996,"d":"3.83"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.4639999999999995,"d":"5.46"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.068,"d":"5.07"}},null,"COP=",{"$f":"N10*N3+N11","v":2.41},{"$f":"O10*O3+O11","v":2.63},2.75,3.45,4.65,5.3,{"$f":"T9","v":5.98},{"$f":"U9","v":7},8.7,{"$f":"W9","v":7.96}]
[{"$nulls":3},{"$f":"D12","v":6.38},{"$f":"E12","v":6.98},{"v":7.7,"d":"7.70"},8.35,10.95,11.09,12.12,{"v":13.149999999999999,"d":"13.15"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.91,2.05,2.06,2.35,3.15,3.33,4.51,4.27,null,"Q",{"$f":"D9*Dane!$E$26","v":6.17},{"$f":"E9*Dane!$E$26","v":7.15},{"$f":"F9*Dane!$E$26","v":7.86},{"$f":"G9*Dane!$E$26","v":8.42},{"$f":"H9*Dane!$E$26","v":10.8},{"$f":"I9*Dane!$E$26","v":11.06},{"$f":"S16*T14+S17","v":11.258000000000001},{"$f":"$S$16*U14+$S$17","v":11.555},{"$f":"J9*Dane!$E$26","v":12.05},{"$f":"K9*Dane!$E$26","v":13.040000000000001}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1960000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.08875},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06222222222222218},{"$f":"(R15-Q15)/(R3-Q3)","v":0.47600000000000015},{"$f":"(S15-R15)/(S3-R3)","v":0.0866666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09900000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.09900000000000002}]
[null,"Napełnienie",{"$nulls":3},1.07,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.090000000000002},{"$f":"O15-O16*O3","v":8.48125},{"$f":"P15-P16*P3","v":8.295555555555556},{"$f":"Q15-Q16*Q3","v":7.468},{"$f":"R15-R16*R3","v":10.193333333333335},{"$f":"S15-S16*$S$3","v":10.07},null,null,{"$f":"V15-V16*V14","v":10.07}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},65,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.17},{"$f":"O16*O14+O17","v":7.1499999999999995},7.86,8.42,10.8,11.06,{"$f":"T15","v":11.258000000000001},{"$f":"U15","v":11.555},12.05,{"$f":"W15","v":13.040000000000001}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":2.11},2.3,2.37,2.92,3.75,4.17,{"$f":"T14*S21+S22","v":4.556},{"$f":"U14*S21+S22","v":5.135},{"$f":"J10","v":6.1},{"$f":"K10","v":5.6}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.008750000000000036},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06111111111111109},{"$f":"(R20-Q20)/(R14-Q14)","v":0.166},{"$f":"(S20-R20)/(S14-R14)","v":0.13999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.19299999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":-0.05}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8699999999999997},{"$f":"O20-O21*O14","v":2.4312500000000004},{"$f":"P20-P21*P14","v":2.7977777777777777},{"$f":"Q20-Q21*Q14","v":2.588},{"$f":"R20-R21*R14","v":2.77},{"$f":"S20-S21*$S$3","v":2.24},null,null,{"$f":"V20-V21*V14","v":7.1}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,45 | 4,65"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.11},{"$f":"O21*O14+O22","v":2.3},2.37,2.92,3.75,4.17,{"$f":"T20","v":4.556},{"$f":"U20","v":5.135},6.1,{"$f":"W20","v":5.6}]
[null,{"$f":"ROUND((3000+300)*4.65/0.65,0)","v":23608},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.46},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.38},{"$f":"E14*Dane!$E$26","v":6.98},{"$f":"F14*Dane!$E$26","v":{"v":7.7,"d":"7.70"}},{"$f":"G14*Dane!$E$26","v":8.35},{"$f":"H14*Dane!$E$26","v":10.95},{"$f":"I14*Dane!$E$26","v":11.09},{"$f":"S27*T25+S28","v":11.296},{"$f":"S27*U25+S28","v":11.605},{"$f":"J14*Dane!$E$26","v":12.12},{"$f":"K14*Dane!$E$26","v":13.149999999999999}]
[null,{"$f":"D14+9","v":{"v":15.379999999999999,"d":"15.38"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.1200000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.08999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":0.07222222222222216},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5199999999999999},{"$f":"(S26-R26)/(S3-R3)","v":0.046666666666666856},{"$f":"(V26-S26)/(V3-S3)","v":0.10299999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.10299999999999994}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.46},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.780000000000001},8.33,8.205555555555556,7.31,10.623333333333331,10.06,null,null,{"$f":"V26-V27*V25","v":10.06}]
[null,{"$f":"D9+9","v":15.17},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.379999999999999},{"$f":"O27*O25+O28","v":6.98},7.700000000000001,8.35,10.95,11.09,{"$f":"T26","v":11.296},{"$f":"U26","v":11.605},12.12,{"$f":"W26","v":13.149999999999999}]
[{"$nulls":12},"COP",{"$f":"D13","v":2.03},{"v":2.1999999999999997,"d":"2.20"},{"v":2.246,"d":"2.25"},{"v":2.692,"d":"2.69"},3.51,{"v":3.8339999999999996,"d":"3.83"},{"$f":"T25*S32+S33","v":4.159999999999999},{"$f":"U25*S32+S33","v":4.648999999999999},{"$f":"J13","v":5.4639999999999995},{"$f":"K13","v":5.068}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03399999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.005750000000000033},{"$f":"(Q31-P31)/(Q25-P25)","v":0.049555555555555575},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1635999999999999},{"$f":"(S31-R31)/(S25-R25)","v":0.10799999999999994},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.16299999999999998},null,null,{"$f":"(W31-V31)/(W25-V25)","v":-0.03959999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7099999999999995},{"$f":"O31-O32*O25","v":2.2862500000000003},{"$f":"P31-P32*P25","v":2.592888888888889},{"$f":"Q31-Q32*Q25","v":2.3648000000000002},{"$f":"R31-R32*R25","v":2.7540000000000004},{"$f":"S31-S32*$S$3","v":2.2039999999999997},null,null,{"$f":"V31-V32*V25","v":6.255999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":2.03},{"$f":"O32*O25+O33","v":2.1999999999999997},2.246,2.692,3.51,3.8339999999999996,{"$f":"T31","v":4.159999999999999},{"$f":"U31","v":4.648999999999999},5.4639999999999995,{"$f":"W31","v":5.068}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-21.314285714285717},-24.608695652173918,-23.953488372093013,-7.538461538461538,-25.96511627906976,-43.97905759162304,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-43.97905759162304},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-43.97905759162304},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-43.97905759162304},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-43.97905759162304}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH012HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.7297543859649125},{"$f":"E66*Dane!$E$26","v":3.14},{"$f":"F66*Dane!$E$26","v":5.7},{"$f":"G66*Dane!$E$26","v":7.95},{"$f":"H66*Dane!$E$26","v":10.215},{"$f":"I66*Dane!$E$26","v":10.985},{"$f":"I57*J52+I58","v":11.205},{"$f":"I57*K52+I58","v":11.535},{"$f":"L66*Dane!$E$26","v":12.085},{"$f":"M66*Dane!$E$26","v":13.185000000000002}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.2523961661341851},1.4,{"$f":"(1.82+1.31)/2","v":1.565},{"$f":"(2.1+1.7)/2","v":1.9},{"$f":"(1.97+2.49)/2","v":2.23},{"$f":"(2.69+2.13)/2","v":2.41},null,null,{"$f":"(3.39+2.55)/2","v":2.9699999999999998},{"$f":"L55+(L55-I55)","v":3.5299999999999994}]
[null,"Q",null,{"$f":"D54","v":1.7297543859649125},3.14,5.7,7.95,10.215,10.985,null,null,{"$f":"L54","v":12.085},{"$f":"M54","v":13.185000000000002}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.28204912280701755},{"$f":"(F54-E54)/(F52-E52)","v":0.32},{"$f":"(G54-F54)/(G52-F52)","v":0.25},{"$f":"(H54-G54)/(H52-G52)","v":0.45299999999999996},{"$f":"(I54-H54)/(I52-H52)","v":0.25666666666666654},{"$f":"(L54-I54)/(L52-I52)","v":0.11000000000000014}]
[null,"b=",null,{"$f":"D54-D57*D52","v":7.370736842105264},7.9399999999999995,7.45,7.0440000000000005,8.418333333333335,9.884999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.7297543859649123},3.1399999999999997,5.7,7.95,10.215,10.985]
[null,"COP",null,{"$f":"D55","v":1.2523961661341851},1.4,1.565,1.9,2.23,2.41,null,null,{"$f":"L55","v":2.9699999999999998},{"$f":"M55","v":3.5299999999999994}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.029520766773162954},{"$f":"(F61-E61)/(F52-E52)","v":0.020625000000000004},{"$f":"(G61-F61)/(G52-F52)","v":0.03722222222222222},{"$f":"(H61-G61)/(H52-G52)","v":0.06600000000000002},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.05599999999999996}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8428115015974442},1.709375,1.8255555555555554,1.7679999999999998,1.8099999999999996,1.8500000000000005]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.2523961661341851},1.4,1.565,1.9,2.23,2.41]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.7297543859649125},3.14,{"$f":"(3.79+7.61)/2","v":5.7},{"$f":"(8.32+7.58)/2","v":7.95},{"$f":"(10.11+10.32)/2","v":10.215},{"$f":"(11.32+10.65)/2","v":10.985},null,null,{"$f":"(12.01+12.16)/2","v":12.085},{"$f":"L66+(L66-I66)","v":13.185000000000002}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"AWH-P014T","index":15,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH014HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.46},{"$f":"E7*Dane!$E$26","v":7.46},{"$f":"F7*Dane!$E$26","v":8.1},{"$f":"G7*Dane!$E$26","v":9.4},{"$f":"H7*Dane!$E$26","v":13.8},{"$f":"I7*Dane!$E$26","v":14.11},{"$f":"S5*T3+S6","v":14.132},{"$f":"$S$5*U3+$S$6","v":14.165},{"$f":"J7*Dane!$E$26","v":14.22},{"$f":"K7*Dane!$E$26","v":14.330000000000002}]
[null,"Q",null,6.46,7.46,8.1,9.4,13.8,14.11,14.22,{"$f":"J5+(J5-I5)","v":14.330000000000002},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.07999999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14444444444444451},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8800000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.1033333333333329},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.01100000000000012},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.01100000000000012}]
[null,"COP",null,2.41,2.63,2.75,3.3,4.4,4.83,7.91,10.1,null,"b=",{"$f":"N4-N5*$N$3","v":10.46},{"$f":"O4-O5*O3","v":8.66},{"$f":"P4-P5*P3","v":9.11111111111111},{"$f":"Q4-Q5*Q3","v":7.640000000000001},{"$f":"R4-R5*R3","v":13.07666666666667},{"$f":"S4-S5*$S$3","v":13.999999999999998},null,null,{"$f":"V4-V5*V3","v":13.999999999999998}]
[{"$nulls":3},{"$f":"D5","v":6.46},7.46,8.1,9.4,13.8,14.11,{"$f":"I7/I5*J5","v":14.22},{"$f":"J7/J5*K5","v":14.330000000000002},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.460000000000001},7.460000000000001,8.1,9.4,13.8,14.11,{"$f":"T4","v":14.132},{"$f":"U4","v":14.165},{"$f":"V5*V3+V6","v":14.22},{"$f":"W4","v":14.330000000000002}]
[null,"Q",null,6.17,7.15,7.86,12.7,13.6,13.91,14.01,{"$f":"J9+(J9-I9)","v":14.11},null,"COP",{"$f":"D6","v":2.41},2.63,2.75,3.3,4.4,4.83,{"$f":"T3*S10+S11","v":5.446},{"$f":"U3*S10+S11","v":6.37},{"$f":"J6","v":7.91},{"$f":"K6","v":10.1}]
[null,"COP",null,2.11,2.3,2.37,3.24,3.5,3.86,5.69,7.02,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04399999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.015000000000000013},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06111111111111109},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.14333333333333323},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.308},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.21899999999999994}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.289999999999999},{"$f":"O9-O10*O3","v":2.855},{"$f":"P9-P10*P3","v":3.1777777777777776},{"$f":"Q9-Q10*Q3","v":2.8599999999999994},{"$f":"R9-R10*R3","v":3.396666666666668},{"$f":"S9-S10*$S$3","v":1.75},null,null,{"$f":"V9-V10*V3","v":3.530000000000001}]
[null,"Q",null,6.38,6.98,7.7,12.4,13.25,13.65,14.09,{"$f":"J12+(J12-I12)","v":14.53},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":2.03},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.1999999999999997,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.246,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.028,"d":"3.03"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.2800000000000002,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.572,"d":"3.57"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.126,"d":"5.13"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.304,"d":"6.30"}},null,"COP=",{"$f":"N10*N3+N11","v":2.41},{"$f":"O10*O3+O11","v":2.63},2.75,3.3,4.4,4.83,{"$f":"T9","v":5.446},{"$f":"U9","v":6.37},7.91,{"$f":"W9","v":10.1}]
[{"$nulls":3},{"$f":"D12","v":6.38},{"$f":"E12","v":6.98},{"v":7.7,"d":"7.70"},{"v":12.4,"d":"12.40"},13.25,13.65,14.09,14.53,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.91,2.05,2.06,2.71,2.95,3.14,4.28,5.23,null,"Q",{"$f":"D9*Dane!$E$26","v":6.17},{"$f":"E9*Dane!$E$26","v":7.15},{"$f":"F9*Dane!$E$26","v":7.86},{"$f":"G9*Dane!$E$26","v":12.7},{"$f":"H9*Dane!$E$26","v":13.6},{"$f":"I9*Dane!$E$26","v":13.91},{"$f":"S16*T14+S17","v":13.93},{"$f":"$S$16*U14+$S$17","v":13.96},{"$f":"J9*Dane!$E$26","v":14.01},{"$f":"K9*Dane!$E$26","v":14.11}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1960000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.08875},{"$f":"(Q15-P15)/(Q3-P3)","v":0.5377777777777777},{"$f":"(R15-Q15)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S15-R15)/(S3-R3)","v":0.1033333333333335},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.009999999999999964},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.009999999999999964}]
[null,"Napełnienie",{"$nulls":3},1.07,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.090000000000002},{"$f":"O15-O16*O3","v":8.48125},{"$f":"P15-P16*P3","v":11.624444444444444},{"$f":"Q15-Q16*Q3","v":12.34},{"$f":"R15-R16*R3","v":12.876666666666665},{"$f":"S15-S16*$S$3","v":13.81},null,null,{"$f":"V15-V16*V14","v":13.81}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},66,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.17},{"$f":"O16*O14+O17","v":7.1499999999999995},7.86,12.7,13.6,13.91,{"$f":"T15","v":13.93},{"$f":"U15","v":13.96},14.01,{"$f":"W15","v":14.11}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},69,{"$nulls":6},"COP",{"$f":"D10","v":2.11},2.3,2.37,3.24,3.5,3.86,{"$f":"T14*S21+S22","v":4.226},{"$f":"U14*S21+S22","v":4.775},{"$f":"J10","v":5.69},{"$f":"K10","v":7.02}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.008750000000000036},{"$f":"(Q20-P20)/(Q14-P14)","v":0.09666666666666668},{"$f":"(R20-Q20)/(R14-Q14)","v":0.051999999999999956},{"$f":"(S20-R20)/(S14-R14)","v":0.11999999999999995},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.18300000000000005},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13299999999999992}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8699999999999997},{"$f":"O20-O21*O14","v":2.4312500000000004},{"$f":"P20-P21*P14","v":3.046666666666667},{"$f":"Q20-Q21*Q14","v":3.136},{"$f":"R20-R21*R14","v":2.66},{"$f":"S20-S21*$S$3","v":2.0299999999999994},null,null,{"$f":"V20-V21*V14","v":3.030000000000002}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,3 | 4,4"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.11},{"$f":"O21*O14+O22","v":2.3},2.37,3.24,3.5,3.86,{"$f":"T20","v":4.226},{"$f":"U20","v":4.775},5.69,{"$f":"W20","v":7.02}]
[null,{"$f":"ROUND((3200+300)*4.65/0.65,0)","v":25038},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.46},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.38},{"$f":"E14*Dane!$E$26","v":6.98},{"$f":"F14*Dane!$E$26","v":{"v":7.7,"d":"7.70"}},{"$f":"G14*Dane!$E$26","v":{"v":12.4,"d":"12.40"}},{"$f":"H14*Dane!$E$26","v":13.25},{"$f":"I14*Dane!$E$26","v":13.65},{"$f":"S27*T25+S28","v":13.738},{"$f":"S27*U25+S28","v":13.870000000000001},{"$f":"J14*Dane!$E$26","v":14.09},{"$f":"K14*Dane!$E$26","v":14.53}]
[null,{"$f":"D14+9","v":{"v":15.379999999999999,"d":"15.38"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.1200000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.08999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":0.5222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16999999999999993},{"$f":"(S26-R26)/(S3-R3)","v":0.13333333333333344},{"$f":"(V26-S26)/(V3-S3)","v":0.04399999999999995},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.04399999999999995}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.46},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.780000000000001},8.33,11.355555555555556,12.06,12.316666666666666,13.21,null,null,{"$f":"V26-V27*V25","v":13.21}]
[null,{"$f":"D9+9","v":15.17},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.379999999999999},{"$f":"O27*O25+O28","v":6.98},7.7,12.4,13.25,13.65,{"$f":"T26","v":13.738},{"$f":"U26","v":13.870000000000001},14.09,{"$f":"W26","v":14.53}]
[{"$nulls":12},"COP",{"$f":"D13","v":2.03},{"v":2.1999999999999997,"d":"2.20"},{"v":2.246,"d":"2.25"},{"v":3.028,"d":"3.03"},{"v":3.2800000000000002,"d":"3.28"},{"v":3.572,"d":"3.57"},{"$f":"T25*S32+S33","v":3.8828000000000005},{"$f":"U25*S32+S33","v":4.349},{"$f":"J13","v":5.126},{"$f":"K13","v":6.304}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03399999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.005750000000000033},{"$f":"(Q31-P31)/(Q25-P25)","v":0.08688888888888889},{"$f":"(R31-Q31)/(R25-Q25)","v":0.05040000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.09733333333333327},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15540000000000004},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11779999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7099999999999995},{"$f":"O31-O32*O25","v":2.2862500000000003},{"$f":"P31-P32*P25","v":2.854222222222222},{"$f":"Q31-Q32*Q25","v":2.9272},{"$f":"R31-R32*R25","v":2.5986666666666673},{"$f":"S31-S32*$S$3","v":2.018},null,null,{"$f":"V31-V32*V25","v":2.7700000000000005}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":2.03},{"$f":"O32*O25+O33","v":2.1999999999999997},2.2459999999999996,3.028,3.2800000000000002,3.572,{"$f":"T31","v":3.8828000000000005},{"$f":"U31","v":4.349},5.126,{"$f":"W31","v":6.304}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-21.314285714285717},-24.608695652173918,-20.75471698113207,-4.5048543689320395,-39.77631578947376,-68.32298136645957,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-68.32298136645957},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-68.32298136645957},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-68.32298136645957},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-68.32298136645957}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH014HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.7297543859649125},{"$f":"E66*Dane!$E$26","v":3.14},{"$f":"F66*Dane!$E$26","v":5.7},{"$f":"G66*Dane!$E$26","v":7.95},{"$f":"H66*Dane!$E$26","v":12.485},{"$f":"I66*Dane!$E$26","v":10.985},{"$f":"I57*J52+I58","v":11.543},{"$f":"I57*K52+I58","v":12.379999999999999},{"$f":"L66*Dane!$E$26","v":13.774999999999999},{"$f":"M66*Dane!$E$26","v":16.564999999999998}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.2523961661341851},1.4,{"$f":"(1.82+1.31)/2","v":1.565},{"$f":"(2.1+1.7)/2","v":1.9},{"$f":"(2.42+1.97)/2","v":2.195},{"$f":"(2.69+2.13)/2","v":2.41},null,null,{"$f":"(3.33+2.5)/2","v":2.915},{"$f":"L55+(L55-I55)","v":3.42}]
[null,"Q",null,{"$f":"D54","v":1.7297543859649125},3.14,5.7,7.95,12.485,10.985,null,null,{"$f":"L54","v":13.774999999999999},{"$f":"M54","v":16.564999999999998}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.28204912280701755},{"$f":"(F54-E54)/(F52-E52)","v":0.32},{"$f":"(G54-F54)/(G52-F52)","v":0.25},{"$f":"(H54-G54)/(H52-G52)","v":0.9069999999999998},{"$f":"(I54-H54)/(I52-H52)","v":-0.5},{"$f":"(L54-I54)/(L52-I52)","v":0.2789999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":7.370736842105264},7.9399999999999995,7.45,6.136000000000001,15.985,8.195]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.7297543859649123},3.1399999999999997,5.7,7.950000000000001,12.485,10.985]
[null,"COP",null,{"$f":"D55","v":1.2523961661341851},1.4,1.565,1.9,2.195,2.41,null,null,{"$f":"L55","v":2.915},{"$f":"M55","v":3.42}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.029520766773162954},{"$f":"(F61-E61)/(F52-E52)","v":0.020625000000000004},{"$f":"(G61-F61)/(G52-F52)","v":0.03722222222222222},{"$f":"(H61-G61)/(H52-G52)","v":0.05899999999999998},{"$f":"(I61-H61)/(I52-H52)","v":0.07166666666666677},{"$f":"(L61-I61)/(L52-I52)","v":0.05049999999999999}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8428115015974442},1.709375,1.8255555555555554,1.782,1.6933333333333325,1.9050000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.2523961661341851},1.4,1.565,1.9,2.195,2.41]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.7297543859649125},3.14,{"$f":"(3.79+7.61)/2","v":5.7},{"$f":"(8.32+7.58)/2","v":7.95},{"$f":"(12.36+12.61)/2","v":12.485},{"$f":"(11.32+10.65)/2","v":10.985},null,null,{"$f":"(13.79+13.76)/2","v":13.774999999999999},{"$f":"L66+(L66-I66)","v":16.564999999999998}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"EE","index":16,"n_rows":109,"n_cols":40,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,6,1,8],[1,9,1,11],[1,12,1,14],[8,1,8,13],[8,15,8,20],[17,3,19,3],[17,17,19,17],[20,3,22,3],[20,17,22,17],[24,3,26,3],[24,17,26,17],[27,3,29,3],[27,17,29,17],[32,1,32,13],[32,15,32,20],[41,3,43,3],[41,17,43,17],[44,3,46,3],[44,17,46,17],[48,3,50,3],[48,17,50,17],[51,3,53,3],[51,17,53,17],[56,1,56,13],[56,15,56,20],[65,3,67,3],[65,17,67,17],[68,3,70,3],[68,17,70,17],[72,3,74,3],[72,17,74,17],[75,3,77,3],[75,17,77,17],[80,1,80,13],[80,15,80,20],[89,3,91,3],[89,17,91,17],[92,3,94,3],[92,17,94,17],[96,3,98,3],[96,17,98,17],[99,3,101,3],[99,17,101,17]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$nulls":6},"BW",null,null,"AW",null,null,"Bespośrednio"]
[{"$nulls":6},"COP",{"$nulls":10},"CO",null,null,"CWU"]
[null,"CO",null,{"$f":"'Koszty 2025'!M174","v":{"v":12000,"d":"12000.00"}},"kWh",null,{"$f":"'Koszty 2025'!F90","v":4.1},{"$f":"D4/G4","v":{"v":2926.829268292683,"d":"2927"}},"kWh",{"$f":"'Koszty 2025'!P90","v":{"v":3.7520542294515917,"d":"3.75"}},{"$f":"D4/J4","v":{"v":3198.248017261186,"d":"3198"}},"kWh",{"$f":"'Koszty 2025'!G109/100","v":{"v":0.99,"d":"99%"}},{"$f":"D4/M4","v":{"v":12121.212121212122,"d":"12121"}},"kWh",null,null,"1H",5241,{"$f":"S4/(S4+S5)","v":{"v":0.5624597553122987,"d":"56%"}},1252,{"$f":"U4/(U4+U5)","v":{"v":0.4820947246823258,"d":"48%"}}]
[null,"CWU",null,{"$f":"'Koszty 2025'!M180","v":{"v":2599.69644,"d":"2599.70"}},"kWh",null,3.4,{"$f":"D5/G5","v":{"v":764.6166000000001,"d":"765"}},"kWh",3.1,{"$f":"D5/J5","v":{"v":838.6117548387097,"d":"839"}},"kWh",{"$f":"'Koszty 2025'!G109/100","v":{"v":0.99,"d":"99%"}},{"$f":"D5/M5","v":{"v":2625.956,"d":"2626"}},"kWh",null,null,"2H",4077,{"$f":"1-T4","v":{"v":0.43754024468770125,"d":"44%"}},1345,{"$f":"1-V4","v":{"v":0.5179052753176743,"d":"52%"}}]
[]
[null,"BUDYNEK",null,{"$f":"'Koszty 2025'!J22*'Koszty 2025'!D164","v":{"v":2800,"d":"2800.00"}},"kWh",null,null,{"$f":"H4+H5","v":{"v":3691.4458682926834,"d":"3691"}},"kWh",null,{"$f":"K4+K5","v":{"v":4036.8597720998955,"d":"4037"}},"kWh",null,{"$f":"N4+N5","v":{"v":14747.168121212122,"d":"14747"}},"kWh"]
[]
[null,"BUDYNEK",{"$nulls":13},"BUDYNEK"]
[{"$nulls":3},"1 H",{"$nulls":13},"2 H"]
[{"$nulls":3},{"v":0.6,"d":"60%"},{"$nulls":13},{"$f":"1-D11","v":{"v":0.4,"d":"40%"}},{"$nulls":8},{"$f":"'Koszty 2025'!J47","v":{"v":6291.100007499582,"d":"6,291 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$nulls":3},{"$f":"_xlfn._xlws.SORT(AA11:AA28,,1,)","v":{"v":3674.500850299897,"d":"3,675 zł"}},{"$f":"VLOOKUP(AF11,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12w"},{"$nulls":3},{"$f":"AA11/PGNiG!H44","v":{"v":0.37057934928198005,"d":"0.37 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$f":"_xlfn._xlws.SORT(AK11:AK28,,1,)","v":{"v":0.25168337337703556,"d":"0.25 zł"}},{"$f":"VLOOKUP(AM11,$AK$11:$AL$28,2,0)","v":"Pompa ciepła solanka/woda G12w"}]
[null,"Zużycie energii",null,{"$f":"D7*D11","v":1680},"kWh",{"$nulls":4},"suma",{"$nulls":5},"Zużycie energii",null,{"$f":"D7-D12","v":1120},"kWh",{"$nulls":7},{"$f":"'Koszty 2025'!J50","v":{"v":5937.879393001782,"d":"5,938 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},{"$nulls":3},{"v":3820.333071248826,"d":"3,820 zł"},{"$f":"VLOOKUP(AF12,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12"},{"$nulls":3},{"$f":"AA12/PGNiG!H46","v":{"v":0.37417552234816465,"d":"0.37 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},{"v":0.2616720893444019,"d":"0.26 zł"},"Pompa ciepła solanka/woda G12"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T47","v":{"v":7375.414700757321,"d":"7,375 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},{"$nulls":3},{"v":4105.005227007492,"d":"4,105 zł"},"Pompa ciepła powietrze/woda G12w",{"$nulls":3},{"$f":"AA13/($D$4+$D$5)","v":{"v":0.5051758939692942,"d":"0.51 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},{"v":0.28117058761308683,"d":"0.28 zł"},"Pompa ciepła powietrze/woda G12w"]
[null,"G11",{"$nulls":3},{"$f":"D12","v":1680},{"$nulls":3},{"$f":"I14+F14","v":1680},"kWh",{"$nulls":4},"G11",{"$nulls":3},{"$f":"R12","v":1120},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T50","v":{"v":6976.58330722967,"d":"6,977 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},{"$nulls":3},{"v":4194.6993322299195,"d":"4,195 zł"},"Pompa ciepła powietrze/woda G12",{"$nulls":3},{"$f":"AA14/($D$4+$D$5)","v":{"v":0.4778581072490895,"d":"0.48 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},{"v":0.2873141472131813,"d":"0.29 zł"},"Pompa ciepła powietrze/woda G12"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J64","v":{"v":10240.750927545798,"d":"10,241 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},{"$nulls":3},{"v":4352.122304975922,"d":"4,352 zł"},"Kocioł na pelet",{"$nulls":3},{"$f":"AA15/($D$4+$D$5)","v":{"v":0.7014358805083346,"d":"0.70 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},{"v":0.29809676679660624,"d":"0.30 zł"},"Kocioł na pelet"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J66","v":{"v":9444.248077625569,"d":"9,444 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},{"$nulls":3},{"v":4356.132226964915,"d":"4,356 zł"},"Pompa ciepła solanka/woda G11",{"$nulls":3},{"$f":"AA16/($D$4+$D$5)","v":{"v":0.6468797564687975,"d":"0.65 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},{"v":0.29837142469826006,"d":"0.30 zł"},"Pompa ciepła solanka/woda G11"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T64","v":{"v":4352.122304975922,"d":"4,352 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},{"$nulls":3},{"v":4724.7398574399995,"d":"4,725 zł"},"Granulat węglowy",{"$nulls":3},{"v":0.29809676679660624,"d":"0.30 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},{"v":0.3236190476190476,"d":"0.32 zł"},"Granulat węglowy"]
[null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"D18*D12","v":840},{"$nulls":3},{"$f":"F18+I18","v":840},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R18*R12","v":560},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J81","v":{"v":4792.926660236841,"d":"4,793 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},{"$nulls":3},{"v":4731.521584566037,"d":"4,732 zł"},"Pompa ciepła powietrze/woda G11",{"$nulls":3},{"v":0.3282894736842104,"d":"0.33 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},{"v":0.32408355913501696,"d":"0.32 zł"},"Pompa ciepła powietrze/woda G11"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T81","v":{"v":4724.7398574399995,"d":"4,725 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},{"$nulls":3},{"v":4792.926660236841,"d":"4,793 zł"},"Zgazowanie drewna",{"$nulls":3},{"v":0.3236190476190476,"d":"0.32 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},{"v":0.3282894736842104,"d":"0.33 zł"},"Zgazowanie drewna"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J93","v":{"v":4356.132226964915,"d":"4,356 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},{"$nulls":3},{"v":5937.879393001782,"d":"5,938 zł"},"Gaz ziemny - kocioł kondensacyjny",{"$nulls":3},{"v":0.29837142469826006,"d":"0.30 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},{"v":0.37057934928198005,"d":"0.37 zł"},"Gaz ziemny - kocioł tradycyjny"]
[null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"D12-F18","v":840},{"$nulls":3},{"$f":"F21+I21","v":840},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R12-T18","v":560},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J96","v":{"v":3820.333071248826,"d":"3,820 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},{"$nulls":3},{"v":6291.100007499582,"d":"6,291 zł"},"Gaz ziemny - kocioł tradycyjny",{"$nulls":3},{"v":0.2616720893444019,"d":"0.26 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},{"v":0.37417552234816465,"d":"0.37 zł"},"Gaz ziemny - kocioł kondensacyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J99","v":{"v":3674.500850299897,"d":"3,675 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},{"$nulls":3},{"v":6976.58330722967,"d":"6,977 zł"},"Gaz płynny - kocioł kondensacyjny",{"$nulls":3},{"v":0.25168337337703556,"d":"0.25 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},{"v":0.4778581072490895,"d":"0.48 zł"},"Gaz płynny - kocioł kondensacyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T93","v":{"v":4731.521584566037,"d":"4,732 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},{"$nulls":3},{"v":7375.414700757321,"d":"7,375 zł"},"Gaz płynny - kocioł tradycyjny",{"$nulls":3},{"v":0.32408355913501696,"d":"0.32 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},{"v":0.5051758939692942,"d":"0.51 zł"},"Gaz płynny - kocioł tradycyjny"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T96","v":{"v":4194.6993322299195,"d":"4,195 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},{"$nulls":3},{"v":9444.248077625569,"d":"9,444 zł"},"Olej opałowy - kocioł kondensacyjny",{"$nulls":3},{"v":0.2873141472131813,"d":"0.29 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},{"v":0.6468797564687975,"d":"0.65 zł"},"Olej opałowy - kocioł kondensacyjny"]
[null,"G12w dzień",null,{"v":0.4,"d":"40%"},null,{"$f":"D25*D12","v":672},{"$nulls":3},{"$f":"F25+I25","v":672},"kWh",{"$nulls":4},"G12w dzień",null,{"v":0.4,"d":"40%"},null,{"$f":"R25*R12","v":448},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T99","v":{"v":4105.005227007492,"d":"4,105 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},{"$nulls":3},{"v":10240.750927545798,"d":"10,241 zł"},"Olej opałowy - kocioł tradycyjny",{"$nulls":3},{"v":0.28117058761308683,"d":"0.28 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},{"v":0.7014358805083346,"d":"0.70 zł"},"Olej opałowy - kocioł tradycyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J112","v":{"v":16407.43860720274,"d":"16,407 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},{"$nulls":3},{"v":13684.35045501985,"d":"13,684 zł"},"Energia elektryczna G12w",{"$nulls":3},{"v":1.1238205311070661,"d":"1.12 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},{"v":0.937303765955551,"d":"0.94 zł"},"Energia elektryczna G12w"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J115","v":{"v":14266.94393100607,"d":"14,267 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},{"$nulls":3},{"v":14266.94393100607,"d":"14,267 zł"},"Energia elektryczna G12",{"$nulls":3},{"v":0.9772082583797934,"d":"0.98 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},{"v":0.9772082583797934,"d":"0.98 zł"},"Energia elektryczna G12"]
[null,"G12w noc",null,{"v":0.6,"d":"60%"},null,{"$f":"D12-F25","v":1008},{"$nulls":3},{"$f":"F28+I28","v":1008},"kWh",{"$nulls":4},"G12w noc",null,{"v":0.6,"d":"60%"},null,{"$f":"R12-T25","v":672},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J118","v":{"v":13684.35045501985,"d":"13,684 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},{"$nulls":3},{"v":16407.43860720274,"d":"16,407 zł"},"Energia elektryczna G11",{"$nulls":3},{"v":0.937303765955551,"d":"0.94 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},{"v":1.1238205311070661,"d":"1.12 zł"},"Energia elektryczna G11"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[null,"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":13},{"$f":"B33","v":"POMPA CIEPŁA SOLANKA / WODA"}]
[{"$nulls":3},"1 H",{"$nulls":13},"2 H"]
[]
[{"$nulls":7},{"$f":"IF(D36<H36,D36,H36)","v":0},null,null,"kWh",{"$nulls":9},"kWh"]
[null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"D42*D36","v":{"v":1199.7199071951222,"d":"1200"}},{"$nulls":3},{"$f":"F42+I42","v":{"v":1199.7199071951222,"d":"1200"}},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R42*R36","v":{"v":646.0030269512195,"d":"646"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"D36-F42","v":{"v":1199.7199071951222,"d":"1200"}},{"$nulls":3},{"$f":"F45+I45","v":{"v":1199.7199071951222,"d":"1200"}},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R36-T42","v":{"v":646.0030269512195,"d":"646"}},"kWh"]
[]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w noc",null,{"v":0.65,"d":"65%"},null,{"$f":"D36-F49","v":{"v":1559.635879353659,"d":"1560"}},{"$nulls":3},{"$f":"F52+I52","v":{"v":1559.635879353659,"d":"1560"}},"kWh",{"$nulls":4},"G12w noc",null,{"$f":"D52","v":{"v":0.65,"d":"65%"}},null,{"$f":"R36-T49","v":{"v":839.8039350365852,"d":"840"}},"kWh"]
[]
[null,"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":13},{"$f":"B57","v":"POMPA CIEPŁA POWIETRZE / WODA"}]
[null,"Zużycie energii",null,{"$f":"K7*D59","v":{"v":2623.958851864932,"d":"2624"}},"kWh",{"$f":"F12","v":0},0,0,null,"suma",{"$nulls":5},"Zużycie energii",null,{"$f":"K7-D60","v":{"v":1412.9009202349635,"d":"1413"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[null,"G12 dzień",null,{"v":0.55,"d":"55%"},null,{"$f":"D66*D60","v":{"v":1443.1773685257128,"d":"1443"}},{"$nulls":3},{"$f":"F66+I66","v":{"v":1443.1773685257128,"d":"1443"}},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R66*R60","v":{"v":706.4504601174817,"d":"706"}},"kWh"]
[null,"G12 noc",null,{"v":0.45,"d":"45%"},null,{"$f":"D60-F66","v":{"v":1180.7814833392192,"d":"1181"}},{"$nulls":3},{"$f":"F69+I69","v":{"v":1180.7814833392192,"d":"1181"}},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R60-T66","v":{"v":706.4504601174817,"d":"706"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[]
[{"$nulls":3},{"v":0.65,"d":"65%"},{"$nulls":13},{"$f":"1-D83","v":{"v":0.35,"d":"35%"}}]
[null,"Zużycie energii",null,{"$f":"N7*D83","v":{"v":9585.65927878788,"d":"9586"}},"kWh",{"$f":"F12","v":0},0,0,"powyżej","suma",{"$nulls":5},"Zużycie energii",null,{"$f":"N7-D84","v":{"v":5161.508842424242,"d":"5162"}},"kWh"]
[{"$nulls":6},{"$f":"IF(D84<G84,D84,G84)","v":0},{"$nulls":3},"kWh",{"$nulls":9},"kWh"]
[]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w dzień",null,{"v":0.35,"d":"35%"},null,{"$f":"D97*D84","v":{"v":3354.980747575758,"d":"3355"}},{"$nulls":3},{"$f":"F97+I97","v":{"v":3354.980747575758,"d":"3355"}},"kWh",{"$nulls":4},"G12w dzień",null,{"$f":"D97","v":{"v":0.35,"d":"35%"}},null,{"$f":"R97*R84","v":{"v":1806.5280948484847,"d":"1807"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w noc",null,{"v":0.65,"d":"65%"},null,{"$f":"D84-F97","v":{"v":6230.678531212122,"d":"6231"}},{"$nulls":3},{"$f":"F100+I100","v":{"v":6230.678531212122,"d":"6231"}},"kWh",{"$nulls":4},"G12w noc",null,{"$f":"D100","v":{"v":0.65,"d":"65%"}},null,{"$f":"R84-T97","v":{"v":3354.9807475757575,"d":"3355"}},"kWh"]
[]
[]
[]
[{"$nulls":9},"ENEA"]
[{"$nulls":9},"TAURON"]
[{"$nulls":9},"ENERGA"]
[{"$nulls":9},"PGE"]

{"sheet":"Tauron","index":17,"n_rows":121,"n_cols":54,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,1,4,5],[4,7,4,17],[4,19,4,29],[4,31,4,41],[4,43,4,49],[6,7,6,9],[6,11,6,13],[6,19,6,21],[6,23,6,25],[6,31,6,33],[6,35,6,37],[6,43,6,45],[6,47,6,49],[7,7,7,9],[7,11,7,13],[7,19,7,21],[7,23,7,25],[7,31,7,33],[7,35,7,37],[7,43,7,45],[7,47,7,49],[8,1,8,2],[8,7,8,9],[8,11,8,13],[8,19,8,21],[8,23,8,25],[8,31,8,33],[8,35,8,37],[8,43,8,45],[8,47,8,49],[10,7,10,9],[10,11,10,13],[10,19,10,21],[10,23,10,25],[10,31,10,33],[10,35,10,37],[10,43,10,45],[10,47,10,49],[22,1,22,5],[24,7,24,9],[24,11,24,13],[24,19,24,21],[24,23,24,25],[24,31,24,33],[24,35,24,37],[24,43,24,45],[24,47,24,49],[49,7,49,17],[49,19,49,29],[49,31,49,41],[49,43,49,49],[51,7,51,13],[51,19,51,25],[51,31,51,37],[51,43,51,49],[58,7,58,13],[58,15,58,16],[58,19,58,25],[58,31,58,37],[58,43,58,49],[65,7,65,13],[65,19,65,25],[65,31,65,37],[65,43,65,49],[69,7,69,17],[69,19,69,29],[69,31,69,41],[69,43,69,49],[87,1,87,5],[120,1,120,5]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":7},"Obowiązuje dla roku 2025"]
[null,null,"Stan: ","2024-12-20",null,null,"Dz.U.23-12","Sprzedaż","TAK",null,"Zmiany z 17.04.2024",null,"Prawda"]
[null,null,"Grupy taryfowe G",{"$nulls":3},true,"Dystrybucja","TAK",null,"500 zł/MWh do 09/2025?",null,null,true,{"v":0.5,"d":"0.500"}]
[]
[null,"ENERGIA",{"$nulls":5},"BUDYNEK",{"$nulls":11},"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":11},"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":11},"OGRZEWANIE ELEKTRYCZNE BEZPOŚREDNIE"]
[]
[{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII"]
[{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"}]
[null,"Grupa taryfowa",{"$nulls":5},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii poniżej progu",{"$nulls":3},"Ceny energii"]
[{"$nulls":7},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna"]
[{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto"]
[null,"Dzień i Noc","G11",{"$nulls":4},{"$f":"IF(N3=TRUE,$O$3,0.627)","v":{"v":0.5,"d":"0.500"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.500"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},0.627]
[{"$nulls":7},{"$f":"EE!J14","v":1680},{"$nulls":3},{"$f":"EE!T14","v":1120},{"$nulls":7},{"$f":"EE!J38","v":{"v":2399.4398143902445,"d":"2399"}},{"$nulls":3},{"$f":"EE!T38","v":{"v":1292.006053902439,"d":"1292"}},{"$nulls":7},{"$f":"EE!J62","v":{"v":2623.958851864932,"d":"2624"}},{"$nulls":3},{"$f":"EE!T62","v":{"v":1412.9009202349635,"d":"1413"}},{"$nulls":7},{"$f":"EE!J86","v":{"v":9585.65927878788,"d":"9586"}},{"$nulls":3},{"$f":"EE!T86","v":{"v":5161.508842424242,"d":"5162"}}]
[null,"Dzień i Noc","G12",{"$nulls":5},{"$f":"IF(N3=TRUE,$O$3,0.712)","v":{"v":0.5,"d":"0.5000"}},{"v":0.462,"d":"0.4620"},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"}]
[{"$nulls":8},{"$f":"EE!J18","v":840},{"$f":"EE!J21","v":840},null,null,{"$f":"EE!T18","v":560},{"$f":"EE!T21","v":560},{"$nulls":6},{"$f":"EE!J42","v":{"v":1199.7199071951222,"d":"1200"}},{"$f":"EE!J45","v":{"v":1199.7199071951222,"d":"1200"}},null,null,{"$f":"EE!T42","v":{"v":646.0030269512195,"d":"646"}},{"$f":"EE!T45","v":{"v":646.0030269512195,"d":"646"}},{"$nulls":6},{"$f":"EE!J66","v":{"v":1443.1773685257128,"d":"1443"}},{"$f":"EE!J69","v":{"v":1180.7814833392192,"d":"1181"}},null,null,{"$f":"EE!T66","v":{"v":706.4504601174817,"d":"706"}},{"$f":"EE!T69","v":{"v":706.4504601174817,"d":"706"}},{"$nulls":6},{"$f":"EE!J90","v":{"v":4792.82963939394,"d":"4793"}},{"$f":"EE!J93","v":{"v":4792.82963939394,"d":"4793"}},null,null,{"$f":"EE!T90","v":{"v":2580.754421212121,"d":"2581"}},{"$f":"EE!T93","v":{"v":2580.754421212121,"d":"2581"}}]
[null,"Dzień i Noc","G12w",{"$nulls":5},{"$f":"IF(N3=TRUE,$O$3,0.844)","v":{"v":0.5,"d":"0.5000"}},{"v":0.462,"d":"0.4620"},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"}]
[{"$nulls":8},{"$f":"EE!J25","v":672},{"$f":"EE!J28","v":1008},null,null,{"$f":"EE!T25","v":448},{"$f":"EE!T28","v":672},{"$nulls":6},{"$f":"EE!J49","v":{"v":839.8039350365855,"d":"840"}},{"$f":"EE!J52","v":{"v":1559.635879353659,"d":"1560"}},null,null,{"$f":"EE!T49","v":{"v":452.2021188658536,"d":"452"}},{"$f":"EE!T52","v":{"v":839.8039350365852,"d":"840"}},{"$nulls":6},{"$f":"EE!J73","v":{"v":1049.5835407459729,"d":"1050"}},{"$f":"EE!J76","v":{"v":1574.3753111189592,"d":"1574"}},null,null,{"$f":"EE!T73","v":{"v":565.1603680939854,"d":"565"}},{"$f":"EE!T76","v":{"v":847.740552140978,"d":"848"}},{"$nulls":6},{"$f":"EE!J97","v":{"v":3354.980747575758,"d":"3355"}},{"$f":"EE!J100","v":{"v":6230.678531212122,"d":"6231"}},null,null,{"$f":"EE!T97","v":{"v":1806.5280948484847,"d":"1807"}},{"$f":"EE!T100","v":{"v":3354.9807475757575,"d":"3355"}}]
[null,null,"G13","szczyt przedpołudniowy","szczyt popołudniowy","inne"]
[{"$nulls":3},0.846,1.309,0.56]
[]
[null,"Podatek akcyzowy",{"$nulls":5},{"v":5,"d":"5.0000"},"zł/MWh",null,null,{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh"]
[{"$nulls":9},"https://wysokienapiecie.pl/106944-czy-rzad-da-nam-niskie-ceny-pradu/"]
[null,"DYSTRYBUCJA"]
[]
[{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty poniżej progu",{"$nulls":3},"Opłaty"]
[{"$nulls":7},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w"]
[null,"S(SVn)","Składnik stały stawki sieciowej",null,null,"zł/miesiąc",null,10.34,10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"H27","v":10.34},10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"T27","v":10.34},10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"AF27","v":10.34},10.34,10.34,null,10.34,10.34,10.34]
[null,"P(i)","Liczba miesięcy",null,null,"ilość miesięcy",null,{"$f":"IF(H30<>0,IF(L30<>0,3,6),0)","v":3},{"$f":"H28","v":3},{"$f":"H28","v":3},null,{"$f":"IF(L30<>0,IF(P30<>0,3,6),0)","v":6},{"$f":"L28","v":6},{"$f":"L28","v":6},{"$nulls":5},{"$f":"IF(T30<>0,IF(X30<>0,3,6),0)","v":3},{"$f":"T28","v":3},{"$f":"T28","v":3},null,{"$f":"IF(X30<>0,IF(AB30<>0,3,6),0)","v":6},{"$f":"X28","v":6},{"$f":"X28","v":6},{"$nulls":5},{"$f":"IF(AF30<>0,IF(AJ30<>0,3,6),0)","v":3},{"$f":"AF28","v":3},{"$f":"AF28","v":3},null,{"$f":"IF(AJ30<>0,IF(AN30<>0,3,6),0)","v":6},{"$f":"AJ28","v":6},{"$f":"AJ28","v":6},{"$nulls":5},{"$f":"IF(AR30<>0,IF(AV30<>0,3,6),0)","v":3},{"$f":"AR28","v":3},{"$f":"AR28","v":3},null,{"$f":"IF(AV30<>0,IF(AZ30<>0,3,6),0)","v":6},{"$f":"AV28","v":6},{"$f":"AV28","v":6}]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej",null,null,"zł/kWh",null,0.2573,{"$nulls":3},0.2573,{"$nulls":7},{"$f":"H29","v":0.2573},{"$nulls":3},0.2573,{"$nulls":7},{"$f":"T29","v":0.2573},{"$nulls":3},0.2573,{"$nulls":7},{"$f":"AF29","v":0.2573},{"$nulls":3},0.2573]
[null,"E(oim)","Ilość energii zużytej",null,null,"kWh",null,{"$f":"H13","v":1680},{"$nulls":3},{"$f":"L13","v":1120},{"$nulls":7},{"$f":"T13","v":{"v":2399.4398143902445,"d":"2399"}},{"$nulls":3},{"$f":"X13","v":{"v":1292.006053902439,"d":"1292"}},{"$nulls":7},{"$f":"AF13","v":{"v":2623.958851864932,"d":"2624"}},{"$nulls":3},{"$f":"AJ13","v":{"v":1412.9009202349635,"d":"1413"}},{"$nulls":7},{"$f":"AR13","v":{"v":9585.65927878788,"d":"9586"}},{"$nulls":3},{"$f":"AV13","v":{"v":5161.508842424242,"d":"5162"}}]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej dzień",null,null,"zł/kWh",null,null,{"$f":"0.2934","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"I31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"U31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"AG31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej noc",null,null,"zł/kWh",null,null,0.0618,0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"I33","v":0.0618},0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"U33","v":0.0618},0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"AG33","v":0.0618},0.0527,null,null,0.0618,0.0527]
[null,"S(oSJ)","stawka jakosciowa",null,null,"zł/kWh",null,0.0314,{"$f":"H35","v":0.0314},0.0314,null,0.0314,{"$f":"L35","v":0.0314},0.0314,{"$nulls":5},{"$f":"H35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"X35","v":0.0314},0.0314,{"$nulls":5},{"$f":"T35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"AJ35","v":0.0314},0.0314,{"$nulls":5},{"$f":"AF35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"AV35","v":0.0314},0.0314]
[null,"S(OZE)","stawka OZE",null,null,"zł/kWh",null,0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0]
[null,"S(ok)","stawka opłaty kogeneracyjnej",null,null,"zł/kWh",null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"H40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"T40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"AF40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618]
[null,"O(a)","opłata abonamentowa",null,null,"zł/miesiąc",null,2.28,2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"H44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"T44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"AF44","v":2.28},2.28,2.28,null,2.28,2.28,2.28]
[null,"Opłata łączna:"]
[]
[{"$nulls":7},"BUDYNEK",{"$nulls":11},"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":11},"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":11},"OGRZEWANIE BEZPOŚREDNIE"]
[{"$nulls":7},"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA"]
[{"$nulls":7},"G12",{"$f":"I14*I15+J14*J15","v":{"v":808.08,"d":"808.08 zł"}},"netto",null,null,{"$f":"M14*M15+N14*N15","v":{"v":657.44,"d":"657.44 zł"}},"netto",{"$nulls":3},{"v":1802.5896,"d":"1,802.59 zł"},null,"G12",{"$f":"U14*U15+V14*V15","v":{"v":1154.1305507217076,"d":"1,154.13 zł"}},"netto",null,null,{"$f":"Y14*Y15+Z14*Z15","v":{"v":758.4075536407316,"d":"758.41 zł"}},"netto",{"$nulls":3},{"v":2352.4218683658005,"d":"2,352.42 zł"},null,"G12",{"$f":"AG14*AG15+AH14*AH15","v":{"v":1267.109729565576,"d":"1,267.11 zł"}},"netto",null,null,{"$f":"AK14*AK15+AL14*AL15","v":{"v":829.3728401779235,"d":"829.37 zł"}},"netto",{"$nulls":3},{"v":2578.6735607845044,"d":"2,578.67 zł"},null,"G12",{"$f":"AS14*AS15+AT14*AT15","v":{"v":4610.70211309697,"d":"4,610.70 zł"}},"netto",null,null,{"$f":"AW14*AW15+AX14*AX15","v":{"v":3029.80569050303,"d":"3,029.81 zł"}},"netto",{"$nulls":3},{"v":9397.824598428,"d":"9,397.82 zł"}]
[{"$nulls":7},"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":7},"Podwyżka 2025 ?",null,{"v":0.15,"d":"15%"},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}}]
[{"$nulls":7},"G12",{"$f":"I27*I28+I31*I32+I33*I34+I35*I36+I37*I28+I38*I39+I40*I41+I42*I43+I44*I45","v":{"v":439.11240000000004,"d":"439.11 zł"}},"netto",{"$f":"K62","v":{"v":-63.84,"d":"-63.84 zł"}},null,{"$f":"M27*M28+M31*M32+M33*M34+M35*M36+M37*M28+M38*M39+M40*M41+M42*M43+M44*M45","v":{"v":370.7216,"d":"370.72 zł"}},"netto",{"$nulls":3},{"v":917.57262,"d":"917.57 zł"},null,"G12",{"$f":"IF(U56=0,0,U27*U28+U31*U32+U33*U34+U35*U36+U37*U28+U38*U39+U40*U41+U42*U43+U44*U45)","v":{"v":593.9214592604926,"d":"593.92 zł"}},"netto",null,null,{"$f":"IF(Y56=0,0,Y27*Y28+Y31*Y32+Y33*Y34+Y35*Y36+Y37*Y28+Y38*Y39+Y40*Y41+Y42*Y43+Y44*Y45)","v":{"v":433.23386267872684,"d":"433.23 zł"}},"netto",{"$nulls":3},{"v":1263.40104598524,"d":"1,263.40 zł"},null,"G12",{"$f":"IF(AG56=0,0,AG27*AG28+AG31*AG32+AG33*AG34+AG35*AG36+AG37*AG28+AG38*AG39+AG40*AG41+AG42*AG43+AG44*AG45)","v":{"v":672.6189092488919,"d":"672.62 zł"}},"netto",null,null,{"$f":"IF(AK56=0,0,AK27*AK28+AK31*AK32+AK33*AK34+AK35*AK36+AK37*AK28+AK38*AK39+AK40*AK41+AK42*AK43+AK44*AK45)","v":{"v":459.24802001615956,"d":"459.25 zł"}},"netto",{"$nulls":3},{"v":1392.1963229960134,"d":"1,392.20 zł"},null,"G12",{"$f":"IF(AS56=0,0,AS27*AS28+AS31*AS32+AS33*AS34+AS35*AS36+AS37*AS28+AS38*AS39+AS40*AS41+AS42*AS43+AS44*AS45)","v":{"v":2140.2521636095757,"d":"2,140.25 zł"}},"netto",null,null,{"$f":"IF(AW56=0,0,AW27*AW28+AW31*AW32+AW33*AW34+AW35*AW36+AW37*AW28+AW38*AW39+AW40*AW41+AW42*AW43+AW44*AW45)","v":{"v":1291.4334727128482,"d":"1,291.43 zł"}},"netto",{"$nulls":3},{"v":4220.973332676582,"d":"4,220.97 zł"}]
[]
[{"$nulls":8},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"I68+I68*N61","v":{"v":5,"d":"5.00 zł"}},{"$f":"ROUND((H13+L13)/1000,0)","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"U68+U68*Z61","v":{"v":5,"d":"5.00 zł"}},{"$f":"O68","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"AG68+AG68*AL61","v":{"v":5,"d":"5.00 zł"}},{"$f":"AA68","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"AS68+AS68*AX61","v":{"v":5,"d":"5.00 zł"}},{"$f":"AM68","v":3}]
[]
[{"$nulls":16},{"$f":"Q54","v":{"v":0.23,"d":"23%"}},"zł/kWh",{"$nulls":10},{"$f":"Y72","v":{"v":0,"d":"0%"}},"zł/kWh",{"$nulls":10},{"v":0.23,"d":"23%"},"zł/kWh",{"$nulls":10},{"$f":"AW72","v":{"v":0,"d":"0%"}},"zł/kWh"]
[{"$nulls":7},"G12w",{"v":1223.2628,"d":"1,223.26 zł"},"netto",null,null,{"v":1049.2672,"d":"1,049.27 zł"},"netto",null,null,{"v":2850.091821,"d":"2,850.09 zł"},{"$f":"Q75/(I17+J17+M17+N17+Q17+R17)","v":{"v":1.0178899360714286,"d":"1.02 zł"}},null,"G12w",{"v":1673.7385269175306,"d":"1,673.74 zł"},"netto",null,null,{"v":1172.5390433839084,"d":"1,172.54 zł"},"netto",null,null,{"v":3674.500850299897,"d":"3,674.50 zł"},{"$f":"AC75/(U17+V17+Y17+Z17+AC17+AD17)","v":{"v":0.995409652857615,"d":"1.00 zł"}},null,"G12w",{"v":1864.173102062214,"d":"1,864.17 zł"},"netto",null,null,{"v":1313.9383754270618,"d":"1,313.94 zł"},"netto",null,null,{"v":4105.005227007492,"d":"4,105.01 zł"},{"$f":"AO75/(AG17+AH17+AK17+AL17+AO17+AP17)","v":{"v":1.0168808080425713,"d":"1.02 zł"}},null,"G12w",{"v":6439.100309246213,"d":"6,439.10 zł"},"netto",null,null,{"v":4229.951215760454,"d":"4,229.95 zł"},"netto",null,null,{"v":13684.35045501985,"d":"13,684.35 zł"},{"$f":"BA75/(AS17+AT17+AW17+AX17+BA17+BB17)","v":{"v":0.9279307282959954,"d":"0.93 zł"}}]
[{"$nulls":8},{"$f":"((I56+I63)*(1+$Q$54)+$N$68*$O$68)/H13","v":{"v":0.9220515785714287,"d":"0.92"}},"zł/kWh",null,null,{"$f":"((M56+M63)*(1+$Q$54)+$N$68*$O$68)/L13","v":{"v":1.1425346142857145,"d":"1.14"}},"zł/kWh",{"$nulls":6},{"$f":"((U56+U63)*(1+$Q$54)+$N$68*$O$68)/T13","v":{"v":0.9023372702633558,"d":"0.90"}},"zł/kWh",null,null,{"$f":"((Y56+Y63)*(1+$Q$54)+$N$68*$O$68)/X13","v":{"v":1.1460619225432398,"d":"1.15"}},"zł/kWh",{"$nulls":6},{"$f":"((AG56+AG63)*(1+$Q$54)+$N$68*$O$68)/AF13","v":{"v":0.9149786110538367,"d":"0.91"}},"zł/kWh",null,null,{"$f":"((AK56+AK63)*(1+$Q$54)+$N$68*$O$68)/AJ13","v":{"v":1.1324245282341834,"d":"1.13"}},"zł/kWh",{"$nulls":6},{"$f":"((AS56+AS63)*(1+$Q$54)+$N$68*$O$68)/AR13","v":{"v":0.8678248953368765,"d":"0.87"}},"zł/kWh",null,null,{"$f":"((AW56+AW63)*(1+$Q$54)+$N$68*$O$68)/AV13","v":{"v":1.032667836766137,"d":"1.03"}},"zł/kWh"]
[]
[]
[]
[null,"ENERGIA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DYSTRYBUCJA"]

{"sheet":"PGNiG","index":18,"n_rows":77,"n_cols":21,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,1,4,11],[5,7,5,8],[5,10,5,11],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[18,1,18,11],[20,1,20,2],[20,7,20,8],[20,10,20,11],[32,1,32,7],[34,4,34,5],[50,1,51,2],[62,0,68,0]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":7},"Obowiązuje dla roku 2025"]
[null,null,"Stan: ","2025-05-29",null,2025,null,"Sprzedaż","TAK",{"$nulls":5},"Do końca 06/2025 obowiązuje taryfa na sprzedaż paliwa gazowego jak w drugiej połowie 2024"]
[null,null,"Taryfy W",{"$nulls":4},"Dystrybucja","TAK",{"$nulls":5},"Wzrost opłat dystrybucyjnych średnio o 24,7%"]
[{"$nulls":14},"Od lipca nowe taryfy zatwierdzone przez URE. Spadek ceny paliwa o 14%"]
[null,"PALIWO"]
[{"$nulls":10},"2 połowa roku"]
[{"$nulls":10},{"$f":"1-H7","v":{"v":1,"d":"100%"}}]
[null,"Grupa taryfowa",null,null,"Roczna ilość paliwa","Ilość rozliczeń",{"$nulls":4},"Ceny"]
[{"$nulls":10},"Paliwo","Abonament"]
[{"$nulls":4},"[m3/rok]","[i/rok]",{"$nulls":4},"[zł/kWh] netto","[zł/m-c]"]
[null,"W-1.1",null,null,"<300",1,{"$nulls":4},0.20426,{"v":3.35,"d":"3.35 zł"}]
[null,"W-1.2",null,null,"<300",2,{"$nulls":4},0.20426,{"v":4.29,"d":"4.29 zł"}]
[null,"W-2.1",null,null,"300 < a < 1200",1,{"$nulls":4},0.20426,{"v":5.49,"d":"5.49 zł"}]
[null,"W-2.2",null,null,"300 < a < 1200",2,{"$nulls":4},0.20426,{"v":6.3,"d":"6.30 zł"}]
[null,"W-3.6",null,null,"1200 < a < 8000",6,{"$nulls":4},0.20426,{"v":6.4,"d":"6.40 zł"}]
[null,"W-3.9",null,null,"1200 < a < 8000",9,{"$nulls":4},0.20426,{"v":8.02,"d":"8.02 zł"}]
[null,"W-4",null,null,"> 8000",12,{"$nulls":4},0.20426,{"v":16.11,"d":"16.11 zł"}]
[]
[null,"DYSTRYBUCJA"]
[]
[null,"Grupa taryfowa",{"$nulls":8},"Ceny",null,null,"Wsp. konwersji Wk"]
[{"$nulls":10},"Stawka opłaty stałej","Stawka opłaty zmiennej",null,"grupa E"]
[{"$nulls":7},{"v":0.247,"d":"24.70%"},null,null,"[zł/m-c]","[zł/kWh]",null,"[kWh/m3]"]
[null,"W-1.1",{"$nulls":5},6.01,{"$f":"5.706/100","v":{"v":0.05706000000000001,"d":"0.05706"}},null,{"$f":"H24*$H$23+H24","v":7.49447},{"$f":"I24+I24*$H$23","v":{"v":0.07115382,"d":"0.07115"}},null,10.972]
[null,"W-1.2",{"$nulls":5},7.05,{"$f":"5.706/100","v":{"v":0.05706000000000001,"d":"0.05706"}},null,{"$f":"H25*$H$23+H25","v":8.79135},{"$f":"I25+I25*$H$23","v":{"v":0.07115382,"d":"0.07115"}}]
[null,"W-2.1",{"$nulls":5},13.04,{"$f":"4.756/100","v":{"v":0.047560000000000005,"d":"0.04756"}},null,16.26088,{"v":0.059307320000000004,"d":"0.05931"}]
[null,"W-2.2",{"$nulls":5},14.92,{"$f":"4.756/100","v":{"v":0.047560000000000005,"d":"0.04756"}},null,18.60524,{"v":0.059307320000000004,"d":"0.05931"}]
[null,"W-3.6",{"$nulls":5},42.41,{"$f":"4.42/100","v":{"v":0.044199999999999996,"d":"0.04420"}},null,52.88526999999999,{"v":0.0551174,"d":"0.05512"}]
[null,"W-3.9",{"$nulls":5},45.61,{"$f":"4.42/100","v":{"v":0.044199999999999996,"d":"0.04420"}},null,56.87567,{"v":0.0551174,"d":"0.05512"}]
[null,"W-4",{"$nulls":5},204.77,{"$f":"4.407/100","v":0.04407},null,255.34819000000002,{"v":0.05495529,"d":"0.05496"}]
[]
[]
[null,"Opłaty łączne - SPRZEDAŻ I DYSTRYBUCJA ENERGII:"]
[]
[null,"Grupa taryfowa",null,null,"Energia CO i CWU"]
[null,{"$f":"IF(F56<300,\"W-1.2\",IF(F56<1200,\"W-2.2\",IF(F56<8000,\"W-3.6\",\"W-4\")))","v":"W-3.6"},"z solarami"]
[]
[]
[{"$nulls":4},"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa"]
[null,"Kocioł tradycyjny",null,{"$f":"H6","v":0},{"$f":"(E36+F36)/N24","v":{"v":1330.6321946773605,"d":"1331"}},{"$f":"E42/B43","v":{"v":1547.246737996931,"d":"1547"}},{"$f":"E42*$N$24","v":{"v":14599.69644,"d":"14600"}},{"$f":"F42*$N$24","v":{"v":16976.391209302325,"d":"16976"}},{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$42+VLOOKUP($B$36,$B$11:$L$17,11,0)*12","v":{"v":3544.397668412093,"d":"3,544.40 zł"}},{"$f":"VLOOKUP($B$36,$B$24:$L$30,10,0)*12+VLOOKUP($B$36,$B$24:$L$30,11,)*H42","v":{"v":1570.3177848395999,"d":"1,570.32 zł"}},{"$f":"(J42+I42)*$K$41+(J42+I42)","v":{"v":6291.100007499582,"d":"6,291.10 zł"}},{"$f":"K42/F42","v":{"v":4.065996620321885,"d":"4.07 zł"}}]
[null,{"$f":"'[2]2024'!G47/100","v":{"v":0.86,"d":"86%"}}]
[{"$nulls":3},"suma",{"$f":"E42+E43","v":{"v":1330.6321946773605,"d":"1331"}},{"$f":"F42+F43","v":{"v":1547.246737996931,"d":"1547"}},{"$f":"G42+G43","v":{"v":14599.69644,"d":"14600"}},{"$f":"H42+H43","v":{"v":16976.391209302325,"d":"16976"}},null,null,{"$f":"K42+K43","v":{"v":6291.100007499582,"d":"6,291.10 zł"}},{"$f":"K44/F44","v":{"v":4.065996620321885,"d":"4.07 zł"}},null,{"$f":"K44/H44","v":{"v":0.37057934928198005,"d":"0.37 zł"}}]
[]
[null,{"$f":"'[2]2024'!G50/100","v":{"v":0.92,"d":"92%"}}]
[{"$nulls":3},"suma",{"$f":"E46+E47","v":{"v":1330.6321946773605,"d":"1331"}},{"$f":"F46+F47","v":{"v":1446.3393420406092,"d":"1446"}},{"$f":"G46+G47","v":{"v":14599.69644,"d":"14600"}},{"$f":"H46+H47","v":{"v":15869.235260869564,"d":"15869"}},null,null,{"$f":"K46+K47","v":{"v":5937.879393001782,"d":"5,937.88 zł"}},{"$f":"K48/F48","v":{"v":4.105453831204063,"d":"4.11 zł"}},null,{"$f":"K48/H48","v":{"v":0.37417552234816465,"d":"0.37 zł"}}]
[]
[]
[{"$nulls":4},"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa",null,"Oszczędność dzięki instalacji solarnej"]
[{"$nulls":4},"m3/rok","m3/rok","kWh/rok","kWh/rok","[zł/rok/netto]","[zł/rok/netto]",{"v":0.23,"d":"23%"}]
[null,"Kocioł tradycyjny",null,{"$f":"H18","v":0},{"$f":"E42-J76","v":{"v":1188.4686999635435,"d":"1188"}},{"$f":"E54/B55","v":{"v":1381.940348794818,"d":"1382"}},{"$f":"E54*$N$24","v":{"v":13039.878576,"d":"13040"}},{"$f":"F54*$N$24","v":{"v":15162.649506976742,"d":"15163"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,10,0)*$H$54+VLOOKUP($B$37,$B$11:$L$17,11,0)*12","v":{"v":3173.9227882950695,"d":"3,173.92 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,10,0)*12+VLOOKUP($B$37,$B$24:$L$30,11,)*H54","v":{"v":1470.3490579358397,"d":"1,470.35 zł"}},{"$f":"(J54+I54)*$K$41+(J54+I54)","v":{"v":5712.4543708640185,"d":"5,712.45 zł"}},{"$f":"K54/F54","v":{"v":4.133647574474409,"d":"4.13 zł"}},null,{"$f":"K54/H54","v":{"v":0.37674513073955607,"d":"0.38 zł"}}]
[null,{"$f":"B43","v":{"v":0.86,"d":"86%"}},null,{"$f":"K18","v":0}]
[]
[null,"Kocioł kondensacyjny",null,{"$f":"H18","v":0},{"$f":"E46-J76","v":{"v":1188.4686999635435,"d":"1188"}},{"$f":"E58/B59","v":{"v":1291.8138043081995,"d":"1292"}},{"$f":"E58*$N$24","v":{"v":13039.878576,"d":"13040"}},{"$f":"F58*$N$24","v":{"v":14173.781060869564,"d":"14174"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,10,0)*$H$58+VLOOKUP($B$37,$B$11:$L$17,11,0)*12","v":{"v":2971.936519493217,"d":"2,971.94 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,10,0)*12+VLOOKUP($B$37,$B$24:$L$30,11,)*H58","v":{"v":1415.8452002443719,"d":"1,415.85 zł"}},{"$f":"(J58+I58)*$K$41+(J58+I58)","v":{"v":5396.971515277234,"d":"5,396.97 zł"}},{"$f":"K58/F58","v":{"v":4.177824619367228,"d":"4.18 zł"}},null,{"$f":"K58/H58","v":{"v":0.38077147460510646,"d":"0.38 zł"}}]
[null,{"$f":"B47","v":{"v":0.92,"d":"92%"}},null,{"$f":"K18","v":0}]
[{"$nulls":3},"suma",{"$f":"E58+E59","v":{"v":1188.4686999635435,"d":"1188"}},{"$f":"F58+F59","v":{"v":1291.8138043081995,"d":"1292"}},{"$f":"G58+G59","v":{"v":13039.878576,"d":"13040"}},{"$f":"H58+H59","v":{"v":14173.781060869564,"d":"14174"}},null,null,{"$f":"K58+K59","v":{"v":5396.971515277234,"d":"5,396.97 zł"}},{"$f":"K60/F60","v":{"v":4.177824619367228,"d":"4.18 zł"}},null,{"$f":"K60/H60","v":{"v":0.38077147460510646,"d":"0.38 zł"}}]
[]
[2024,"Co byłoby gdyby nie zamrożenie cen?"]
[null,"Cena energii na Towarowej Giełdzie Energii na 30.07.2023 wynosiła średnio",{"$nulls":5},249.15,"PLN/MWh"]
[null,"https://tge.pl/gaz-otf",{"$nulls":5},{"$f":"H64/1000","v":0.24915},"zł/kWh"]
[null,"Max ",295,"PLN/MWh",null,"Wybrana",null,{"$f":"VLOOKUP(F3,R68:U71,4,0)","v":{"$error":"#N/A"}},"zł/kWh"]
[null,"Min",214,"PLN/MWh",{"$nulls":7},"2024 - prognoza PGNiG przed zmianą",{"$nulls":5},"2024 PGNiG prognoza",null,null,516.73]
[{"$nulls":11},"2024 - prognoza na bazie TGE (30.07.2023)",{"$nulls":5},"2024 TGE",null,null,249.15]
[{"$nulls":11},"2023 - zamrożona",{"$nulls":5},"Zamrożona",null,null,200.17]
[null,"Instalacja solarna na potrzeby wspomagania przygotowania CWU"]
[null,"Instalacja solarna - powierzchnia",{"$nulls":4},{"$f":"2.3*2","v":4.6},"m2"]
[null,"Energia roczna uzyskana z 1 m2 kolektora (optymalnie)",{"$nulls":4},525,"kWh/m2/rok",null,"60% zapotrzebowania"]
[null,"Energia roczna uzyskana z instalacji (optymalnie)",{"$nulls":4},{"$f":"G74*G73","v":2415},"kWh/rok",null,{"$f":"IF(F36*0.6>G75,G75,F36*0.6)","v":1559.817864},"kWh/rok"]
[null,"Ilość ekwiwalentu gazu ziemnego",{"$nulls":4},{"$f":"G75/$N$24","v":220.10572366022603},"m3/rok",null,{"$f":"J75/$N$24","v":142.16349471381702},"m3/rok"]
[null,"Sprawność kotła"]

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

{"sheet":"Dane","index":20,"n_rows":26,"n_cols":10,"rows_kept":26,"hidden":true}
[]
[null,"Powierzchnia domu",null,null,{"$f":"Obliczenia!H17","v":150}]
[null,"Standard domu",null,null,{"$f":"Obliczenia!H20","v":80}]
[null,"Ilość osób",null,null,{"$f":"Obliczenia!H32","v":4},null,{"$f":"Obliczenia!H35","v":45},"l/os"]
[null,"System ogrzewania",null,null,{"$f":"Obliczenia!AA13","v":"Ogrzewanie podłogowe"}]
[]
[null,"Temperatura CWU",null,null,{"$f":"Obliczenia!H38","v":44},"stC",{"$f":"E7+5","v":49},"NOWA CWU do obliczeń COP"]
[]
[null,"Wybrane miasto",null,null,{"$f":"Obliczenia!AE67","v":"Kraków"}]
[null,"Strefa klimatyczna",null,null,{"$f":"HLOOKUP(E9,strefy_klim2,2,0)","v":-20}]
[]
[null,"Temperatura dzienna",null,null,{"$f":"Obliczenia!H29","v":20}]
[null,"Temperatura nocna",null,null,17]
[{"$nulls":8},"uśrednione"]
[null,"Energia elektryczna",null,null,{"$f":"VLOOKUP(E16,H15:I16,2,0)","v":1.29},null,null,"G11",1.29,"zł/kWh"]
[null,"Wybrana taryfa",null,null,{"$f":"Obliczenia!P80","v":"G11"},null,null,"G12w",1.19,"zł/kWh"]
[]
[null,"System grzewczy"]
[null,"Ogrzewanie podłogowe"]
[null,"Grzejniki niskotemperaturowe 55/45"]
[]
[null,"CWU",null,null,{"$f":"INT((E7-10)*E4*G4*365/860)","v":2597},"kWh"]
[null,"CO",null,null,{"$f":"Budynek!C39","v":11400},"kWh"]
[]
[]
[null,"Ilość pomp w kaskadzie",null,null,{"$f":"IF(Obliczenia!J46=4,Obliczenia!Q55,1)","v":1}]

{"sheet":"Budynek","index":21,"n_rows":40,"n_cols":6,"rows_kept":40,"hidden":true}
[]
[null,"Energia CO",null,{"$f":"Dane!E2*Dane!E3","v":12000},"kWh/rok"]
[null,"Moc obliczeniowa",null,{"$f":"Dane!E2*Dane!E3/2000","v":6},"kW"]
[null,"Wskaźnik obliczeniowy",null,{"$f":"D3*1000/(Dane!E12-Dane!E10)","v":150},"W/K"]
[]
[null,"Obliczenie wartości funkcji lini zapotrzebowania mocy"]
[null,"T1(zew)","x",12,"stC","- zależnie od standardu budynku"]
[null,"Q(12)","y",{"$f":"D4*(Dane!E12-Budynek!D7)/1000","v":1.2},"kW"]
[null,"T2(zew)","x",{"$f":"Dane!E10","v":-20},"stC"]
[null,"Q(-20)","y",{"$f":"D3+((Dane!E12-20)/40)*D3","v":6},"kW","40 = delta (-20 +20)"]
[null,null,"a=",{"$f":"(D8-D10)/(D7-D9)","v":-0.15}]
[null,null,"b=",{"$f":"D10-D11*D9","v":3}]
[]
[null,"T(zew)",30,null,"Q"]
[null,null,20]
[null,null,15,{"$f":"$D$11*C16+$D$12","v":0.75},"- zależnie od standardu budynku"]
[null,null,12,{"$f":"$D$11*C17+$D$12","v":1.2000000000000002},"- zależnie od standardu budynku"]
[null,null,10,1.5]
[null,null,7,1.95]
[null,null,2,2.7]
[null,null,-7,4.05]
[null,null,-15,5.25]
[null,null,-20,{"$f":"$D$11*C23+$D$12","v":6}]
[]
[null,"Krzywa grzewcza"]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"}]
[null,"T1(zew)","x",20]
[null,"T1(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",20,IF(B26=\"grzejniki niskotemperaturowe 55/45\",40,35))","v":20}]
[null,"T2(zew)","x",{"$f":"D9","v":-20}]
[null,"T2(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",35,IF(B26=\"grzejniki niskotemperaturowe 55/45\",55,45))","v":35}]
[null,null,"a=",{"$f":"(D28-D30)/(D27-D29)","v":-0.375}]
[null,null,"b=",{"$f":"D30-D31*D29","v":27.5}]
[]
[]
[null,"Zapotrzebowanie energii elektrycznej dla domu"]
[null,{"$f":"Dane!E4*975","v":3900},"kWh"]
[]
[null,"Q dla PB",{"$f":"D11*Obliczenia!Q72+Budynek!D12","v":{"v":4.755,"d":"4.76"}},"kW"]
[null,"ECO",{"$f":"D10*1900","v":11400},"kWh"]
[null,"ECWU"]

{"sheet":"251.A06","index":22,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":4.56},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.29},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.35,4.56,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.026249999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15666666666666668},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.9166666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2699999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.2,2.44,3,4,5.1,5.34,7.71,9.61,null,"b=",{"$f":"N4-N5*$N$3","v":6.179999999999998},{"$f":"O4-O5*O3","v":4.7437499999999995},{"$f":"P4-P5*P3","v":5.656666666666666},{"$f":"Q4-Q5*Q3","v":5.957999999999999},{"$f":"R4-R5*R3","v":-0.4166666666666661},{"$f":"S4-S5*$S$3","v":6.050000000000001},null,null,{"$f":"V4-V5*V3","v":10.45}]
[{"$nulls":3},{"$f":"D5","v":3.74},4.35,4.56,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.74},4.35,4.56,5.97,6,8.75,{"$f":"T4","v":9.29},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.2},2.44,3,4,5.1,5.34,{"$f":"T3*S10+S11","v":5.814},{"$f":"U3*S10+S11","v":6.525},{"$f":"J6","v":7.71},{"$f":"K6","v":9.61}]
[null,"COP",null,1.92,2.12,2.51,3.31,3.82,4.19,5.74,8.08,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04799999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.07},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.08000000000000007},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.23700000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18999999999999995}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1599999999999993},{"$f":"O9-O10*O3","v":3.49},{"$f":"P9-P10*P3","v":3.7777777777777777},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.539999999999999},{"$f":"S9-S10*$S$3","v":2.9699999999999998},null,null,{"$f":"V9-V10*V3","v":3.910000000000001}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8159999999999998,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.008,"d":"2.01"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.37},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.0540000000000003,"d":"3.05"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.5599999999999996,"d":"3.56"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.894,"d":"3.89"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.3,"d":"5.30"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.38},null,"COP=",{"$f":"N10*N3+N11","v":2.2},{"$f":"O10*O3+O11","v":2.4400000000000004},3,4,5.1,5.34,{"$f":"T9","v":5.814},{"$f":"U9","v":6.525},7.71,{"$f":"W9","v":9.61}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,{"v":8.4,"d":"8.40"},11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.66,1.84,2.16,2.67,3.17,3.45,4.64,6.33,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.006},{"$f":"$S$16*U14+$S$17","v":9.795},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.135},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07333333333333335},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.970000000000001},{"$f":"O15-O16*O3","v":6.195},{"$f":"P15-P16*P3","v":5.763333333333334},{"$f":"Q15-Q16*Q3","v":5.398},{"$f":"R15-R16*R3","v":4.180000000000001},{"$f":"S15-S16*$S$3","v":5.850000000000001},null,null,{"$f":"V15-V16*V14","v":6.969999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.006},{"$f":"U15","v":9.795},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},57,{"$nulls":6},"COP",{"$f":"D10","v":1.92},2.12,2.51,3.31,3.82,4.19,{"$f":"T14*S21+S22","v":4.5},{"$f":"U14*S21+S22","v":4.965},{"$f":"J10","v":5.74},{"$f":"K10","v":8.08}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.040000000000000036},{"$f":"(P20-O20)/(P14-O14)","v":0.04874999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333352},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23399999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.7200000000000006},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1322222222222225},{"$f":"Q20-Q21*Q14","v":3.1060000000000003},{"$f":"R20-R21*R14","v":2.956666666666665},{"$f":"S20-S21*$S$3","v":2.6400000000000006},null,null,{"$f":"V20-V21*V14","v":1.0600000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.12},2.51,3.31,3.82,4.19,{"$f":"T20","v":4.5},{"$f":"U20","v":4.965},5.74,{"$f":"W20","v":8.08}]
[null,46425,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":{"v":8.4,"d":"8.40"}},{"$f":"S27*T25+S28","v":8.944},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.4133333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.2719999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.74},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.69},5.99375,5.74,5.452000000000001,4.266666666666667,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.839999999999998}]
[null,{"$f":"D9+8","v":11.57},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.944},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8159999999999998,"d":"1.82"}},{"v":2.008,"d":"2.01"},2.37,{"v":3.0540000000000003,"d":"3.05"},{"v":3.5599999999999996,"d":"3.56"},{"v":3.894,"d":"3.89"},{"$f":"T25*S32+S33","v":4.1752},{"$f":"U25*S32+S33","v":4.5969999999999995},{"$f":"J13","v":5.3},{"$f":"K13","v":7.38}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03840000000000003},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07600000000000001},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10119999999999987},{"$f":"(S31-R31)/(S25-R25)","v":0.1113333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14059999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.20800000000000002}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.5840000000000005},{"$f":"O31-O32*O25","v":2.68675},{"$f":"P31-P32*P25","v":2.902},{"$f":"Q31-Q32*Q25","v":2.8516000000000004},{"$f":"R31-R32*R25","v":2.780666666666665},{"$f":"S31-S32*$S$3","v":2.4880000000000004},null,null,{"$f":"V31-V32*V25","v":1.1399999999999997}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8159999999999998},{"$f":"O32*O25+O33","v":2.008},2.37,3.0540000000000003,3.5599999999999996,3.894,{"$f":"T31","v":4.1752},{"$f":"U31","v":4.5969999999999995},5.3,{"$f":"W31","v":7.38}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-11.691176470588232},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-9.893617021276594},-8.66304347826087,-18.96153846153845,3.2031249999999996,-7.2619047619047645,20,20,-37.24999999999999,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-9.893617021276594,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-9.893617021276594},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-9.9}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.416609195402299},1.57,1.74,2.01,2.33,2.42,null,null,3.38,4.44]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.09982245430809397},{"$f":"(F54-E54)/(F52-E52)","v":0.07374999999999998},{"$f":"(G54-F54)/(G52-F52)","v":0.20111111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.35200000000000015},{"$f":"(I54-H54)/(I52-H52)","v":0.2233333333333333},{"$f":"(L54-I54)/(L52-I52)","v":0.2699999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.737336814621409},4.3462499999999995,5.237777777777778,4.935999999999999,5.836666666666668,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.74088772845953},3.2399999999999998,3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.416609195402299},1.57,1.74,2.01,2.33,2.42,null,null,{"$f":"L55","v":3.38},{"$f":"M55","v":4.44}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03067816091954021},{"$f":"(F61-E61)/(F52-E52)","v":0.02124999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.029999999999999978},{"$f":"(H61-G61)/(H52-G52)","v":0.06400000000000006},{"$f":"(I61-H61)/(I52-H52)","v":0.029999999999999954},{"$f":"(L61-I61)/(L52-I52)","v":0.096}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.030172413793103},1.88875,1.9499999999999997,1.8819999999999997,2.1200000000000006,1.46]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.416609195402299},1.57,1.7399999999999998,2.01,2.33,2.42]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-D16","index":23,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5138.703815271014},null,null,"COP",{"$f":"K13","v":3.708768514376062},{"$f":"L13","v":3.1023618422562187},{"$f":"M13","v":3.5283762272728856},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.998757890338676},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.708768514376062},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":1.2421096613239868E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.7090625530524037},{"$f":"L14","v":3.1026558809325606},{"$f":"M14","v":3.5296198816893756}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7090625530524037},{"$nulls":10},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R7*Bilans!F7+S7","v":11.432266666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.23147203237619837,"d":"23.15%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D16'!$C$39+'D16'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":8.786016666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC7*Bilans!F7+AD7","v":4.012383333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.860972641509434},{"$f":"AF7*Z7","v":224.3611201981132},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.415289089096966},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":11.0016},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.24053319517161142,"d":"24.05%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":8.35535},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1673},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.047779245283019},{"$f":"AX7*AR7","v":177.10645194339622},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":24.595580574287617},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB7*Bilans!F7+BC7","v":11.432266666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.23147203237619837,"d":"23.15%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":8.786016666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W7<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM7*Bilans!F7+BN7","v":3.7823148148148147},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6395859538784068},{"$f":"BP7*BJ7","v":211.4963397798742},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":20.596271375352266},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F7*BT7+BU7","v":2.94442},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY7","v":3.117761732361552}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R8*Bilans!F8+S8","v":11.309111111111111},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.27544163015071427,"d":"27.54%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D16'!$C$39+'D16'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":8.194111111111111},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.6510370370370366},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.513262054507337},{"$f":"AF8*Z8","v":243.67985610062888},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":25.46761346345027},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ8*Bilans!F8+AK8","v":10.986888888888888},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2835197508141017,"d":"28.35%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":7.871888888888888},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU8*Bilans!F8+AV8","v":2.907888888888889},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7981572327044026},{"$f":"AX8*AR8","v":194.08018566037737},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":31.976187382981163},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB8*Bilans!F8+BC8","v":11.309111111111111},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.27544163015071427,"d":"27.54%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":8.194111111111111},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W8<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.6510370370370366},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.513262054507337},{"$f":"BP8*BJ8","v":243.67985610062888},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":25.46761346345027},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F8*BT8+BU8","v":2.7324666666666664},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY8","v":3.359601824968893}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3113.152719663735},{"$nulls":9},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R9*Bilans!F9+S9","v":11.346055555555555},{"v":0.2850109435976282,"d":"28.50%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D16'!$C$39+'D16'!$C$40)","v":3.23375},null,8.112305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.5683518518518516},3.4336970649895178,247.9472650628931,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":27.128456074293897},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ9*Bilans!F9+AK9","v":10.997444444444444},{"v":0.2940455863483436,"d":"29.40%"},3.23375,null,7.763694444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU9*Bilans!F9+AV9","v":2.8471944444444444},2.739753144654088,197.83757457547173,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":33.999741977396624},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB9*Bilans!F9+BC9","v":11.346055555555555},{"v":0.2850109435976282,"d":"28.50%"},3.23375,null,8.112305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W9<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.5683518518518516},3.4336970649895178,247.9472650628931,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":27.128456074293897},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F9*BT9+BU9","v":2.683383333333333},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY9","v":3.4210542660695773}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R10*Bilans!F10+S10","v":11.582305555555555},{"v":0.34476080611469123,"d":"34.48%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D16'!$C$39+'D16'!$C$40)","v":3.993125},null,7.589180555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.0396018518518515},2.924899895178197,264.5133220204402,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":39.88551888299498},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ10*Bilans!F10+AK10","v":11.064944444444444},{"v":0.3608807093473382,"d":"36.09%"},3.993125,null,7.071819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.4590694444444448},2.3662743710691827,213.99402274764154,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":49.301615833876255},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB10*Bilans!F10+BC10","v":11.582305555555555},{"v":0.34476080611469123,"d":"34.48%"},3.993125,null,7.589180555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W10<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.0396018518518515},2.924899895178197,264.5133220204402,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":39.88551888299498},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F10*BT10+BU10","v":2.369508333333333},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY10","v":3.874221445377206}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.739978680280619},{"$nulls":11},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R11*Bilans!F11+S11","v":11.550222222222223},{"v":0.33679005694936126,"d":"33.68%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D16'!$C$39+'D16'!$C$40)","v":3.89},null,7.660222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.111407407407407},2.9939958071278823,263.35187119496857,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":37.89865026860188},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ11*Bilans!F11+AK11","v":11.055777777777779},{"v":0.35185222407589795,"d":"35.19%"},3.89,null,7.1657777777777785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.5117777777777777},2.416993710691824,212.59876679245284,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":46.946088232692006},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB11*Bilans!F11+BC11","v":11.550222222222223},{"v":0.33679005694936126,"d":"33.68%"},3.89,null,7.660222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W11<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.111407407407407},2.9939958071278823,263.35187119496857,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":37.89865026860188},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F11*BT11+BU11","v":2.4121333333333332},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY11","v":3.805759770051407}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R12*Bilans!F12+S12","v":11.59436111111111},{"v":0.34774447348687226,"d":"34.77%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D16'!$C$39+'D16'!$C$40)","v":4.031875},null,7.56248611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.01262037037037},2.898936582809224,264.8613408883648,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":40.65658100246766},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ12*Bilans!F12+AK12","v":11.06838888888889},{"v":0.3642693657111594,"d":"36.43%"},4.031875,null,7.03651388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU12*Bilans!F12+AV12","v":2.439263888888889},2.3472161949685537,214.45340765330192,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":50.2130354471157},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB12*Bilans!F12+BF8","v":3.436027777777778},{"v":1,"d":"100.00%"},4.031875,null,-0.5958472222222224,0.14778415060541866,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":77.86270107993593},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":13.502298920064078},null,{"$f":"IF(Bilans!W12<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W12<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.01262037037037},2.216833857442348,172.60867198591484,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":62.727127615533334},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F12*BT12+BU12","v":2.3534916666666663},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY12","v":3.900587425067011}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3882.9727901734364},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.708768514376062},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1023618422562187},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5283762272728856},{"$nulls":4},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R13*Bilans!F13+S13","v":11.578611111111112},{"v":0.34384521267663076,"d":"34.38%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D16'!$C$39+'D16'!$C$40)","v":3.98125},null,7.597361111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC13*Bilans!F13+AD13","v":3.04787037037037},2.9328563941299786,264.39700393081756,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":39.651958490963914},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ13*Bilans!F13+AK13","v":11.06388888888889},{"v":0.35984182776801404,"d":"35.98%"},3.98125,null,7.08263888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU13*Bilans!F13+AV13","v":2.465138888888889},2.3721147798742144,213.84614740566045,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":49.02524152147759},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB13*Bilans!F13+BC13","v":11.578611111111112},{"v":0.34384521267663076,"d":"34.38%"},3.98125,null,7.597361111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W13<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM13*Bilans!F13+BN13","v":3.04787037037037},2.9328563941299786,264.39700393081756,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":39.651958490963914},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F13*BT13+BU13","v":2.3744166666666664},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY13","v":3.8662127540097573}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7090625530524037},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1026558809325606},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5296198816893756},{"$nulls":4},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R14*Bilans!F14+S14","v":11.444055555555556},{"v":0.3100954886816542,"d":"31.01%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D16'!$C$39+'D16'!$C$40)","v":3.54875},null,7.895305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.3490185185185184},3.2226404612159327,257.0700295911949,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.931362259745722},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ14*Bilans!F14+AK14","v":11.025444444444444},{"v":0.32186911084461195,"d":"32.19%"},3.54875,null,7.476694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.6861944444444448},2.5848286163522016,206.19177872641507,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.81049240518725},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB14*Bilans!F14+BC14","v":11.444055555555556},{"v":0.3100954886816542,"d":"31.01%"},3.54875,null,7.895305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W14<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.3490185185185184},3.2226404612159327,257.0700295911949,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.931362259745722},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F14*BT14+BU14","v":2.553183333333333},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY14","v":3.595511485661691}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.99850795490121},{"$nulls":4},{"$f":"F11","v":3.739978680280619},{"$f":"F15","v":2.99850795490121},{"$f":"F28","v":3.519397475756444},{"$nulls":4},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R15*Bilans!F15+S15","v":11.553527777777777},{"v":0.33761333118552056,"d":"33.76%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D16'!$C$39+'D16'!$C$40)","v":3.900625},null,7.652902777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.104009259259259},2.986876834381551,263.48733994496854,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":38.099110311511176},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ15*Bilans!F15+AK15","v":11.056722222222223},{"v":0.35278312338898904,"d":"35.28%"},3.900625,null,7.156097222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.5063472222222223},2.4117680817610063,212.7541213325472,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":47.18420102687002},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB15*Bilans!F15+BC15","v":11.553527777777777},{"v":0.33761333118552056,"d":"33.76%"},3.900625,null,7.652902777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W15<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.104009259259259},2.986876834381551,263.48733994496854,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":38.099110311511176},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F15*BT15+BU15","v":2.4077416666666664},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY15","v":3.8127013903069615}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.56864201597964},{"$f":"F19","v":3.56864201597964},{"$f":"F19","v":3.56864201597964},{"$nulls":4},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R16*Bilans!F16+S16","v":11.292777777777777},{"v":0.2711910267132386,"d":"27.12%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D16'!$C$39+'D16'!$C$40)","v":3.0625},null,8.230277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.6875925925925923},3.5484381551362683,241.64863836477986,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.75708922046195},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ16*Bilans!F16+AK16","v":10.982222222222223},{"v":0.2788597733711048,"d":"27.89%"},3.0625,null,7.919722222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.9347222222222222},2.8239779874213835,192.3129009433962,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":31.108245316110352},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB16*Bilans!F16+BC16","v":11.292777777777777},{"v":0.2711910267132386,"d":"27.12%"},3.0625,null,8.230277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W16<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.6875925925925923},3.5484381551362683,241.64863836477986,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.75708922046195},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F16*BT16+BU16","v":2.7541666666666664},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY16","v":3.3331316187594555}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":726.6786083729986},{"$nulls":9},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R17*Bilans!F17+S17","v":11.318055555555556},{"v":0.2777641428396122,"d":"27.78%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D16'!$C$39+'D16'!$C$40)","v":3.14375},null,8.174305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.6310185185185184},3.4939989517819705,244.75462657232708,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.86277249851873},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ17*Bilans!F17+AK17","v":10.989444444444445},{"v":0.2860699661291138,"d":"28.61%"},3.14375,null,7.845694444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.8931944444444446},2.7840172955974847,195.02041155660385,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":32.45831128380497},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB17*Bilans!F17+BC17","v":11.318055555555556},{"v":0.2777641428396122,"d":"27.78%"},3.14375,null,8.174305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W17<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.6310185185185184},3.4939989517819705,244.75462657232708,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.86277249851873},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F17*BT17+BU17","v":2.7205833333333334},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY17","v":3.3742763500474777}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5138.703815271014},{"$nulls":5},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R18*Bilans!F18+S18","v":11.326416666666667},{"v":0.2799318701854809,"d":"27.99%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D16'!$C$39+'D16'!$C$40)","v":3.1706250000000002},null,8.155791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.6123055555555554},3.47599213836478,245.7352642216981,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.23612090299543},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ18*Bilans!F18+AK18","v":10.991833333333334},{"v":0.2884527907082531,"d":"28.85%"},3.1706250000000002,null,7.821208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.8794583333333335},2.770799528301887,195.88167265330188,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":32.913442155770376},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB18*Bilans!F18+BC18","v":11.326416666666667},{"v":0.2799318701854809,"d":"27.99%"},3.1706250000000002,null,8.155791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W18<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.6123055555555554},3.47599213836478,245.7352642216981,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.23612090299543},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F18*BT18+BU18","v":2.709475},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY18","v":3.3881102427592062}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.56864201597964},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5540.276345760157},{"$nulls":5},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R19*Bilans!F19+S19","v":11.348583333333334},{"v":0.28566340879551777,"d":"28.57%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D16'!$C$39+'D16'!$C$40)","v":3.241875},null,8.106708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.5626944444444444},3.428253144654088,248.22266893867925,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.244910471576144},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ19*Bilans!F19+AK19","v":10.998166666666666},{"v":0.2947650365970086,"d":"29.48%"},3.241875,null,7.756291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.8430416666666667},2.735757075471698,198.0824910495283,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.14135371792673},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB19*Bilans!F19+BC19","v":11.348583333333334},{"v":0.28566340879551777,"d":"28.57%"},3.241875,null,8.106708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W19<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.5626944444444444},3.428253144654088,248.22266893867925,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.244910471576144},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F19*BT19+BU19","v":2.6800249999999997},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY19","v":3.4253411815188297}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6195.78715666652},{"$nulls":5},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R20*Bilans!F20+S20","v":11.491694444444445},{"v":0.3221348268435416,"d":"32.21%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D16'!$C$39+'D16'!$C$40)","v":3.7018750000000002},null,7.789819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.2423981481481476},3.1200435010482175,260.3520299449685,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":34.50081704432507},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ20*Bilans!F20+AK20","v":11.039055555555557},{"v":0.33534345228808826,"d":"33.53%"},3.7018750000000002,null,7.337180555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.607930555555556},2.5095180817610068,209.40673633254718,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.894311374900646},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB20*Bilans!F20+BC20","v":11.491694444444445},{"v":0.3221348268435416,"d":"32.21%"},3.7018750000000002,null,7.789819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W20<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.2423981481481476},3.1200435010482175,260.3520299449685,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":34.50081704432507},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F20*BT20+BU20","v":2.4898916666666664},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY20","v":3.6869073955694196}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R21*Bilans!F21+S21","v":11.370874999999998},{"v":0.3647476557432916,"d":"36.47%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D16'!$C$39+'D16'!$C$40)","v":4.1475},null,7.223374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC21*Bilans!F21+AD21","v":2.9488125},2.8375365566037734,267.12569143867927,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":42.79789795742804},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":10.5334375},{"v":0.39374610615005784,"d":"39.37%"},4.1475,null,6.3859375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.3139875},2.226667216981132,209.61845180660382,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":54.53917813756049},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB21*Bilans!F21+BC21","v":10.924562499999999},{"v":0.379649070614956,"d":"37.96%"},4.1475,null,6.777062499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W21<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM21*Bilans!F21+BN21","v":1.9547500000000002},1.880985849056604,177.07600783018873,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":64.56220819572233},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.3139875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY21","v":3.9671778693705133}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R22*Bilans!F22+S22","v":11.246694444444444},{"v":0.25913169548583415,"d":"25.91%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D16'!$C$39+'D16'!$C$40)","v":2.914375},null,8.332319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.790731481481481},3.6476850104821796,235.4398290015723,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.826271939800428},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ22*Bilans!F22+AK22","v":10.969055555555556},{"v":0.2656906043769594,"d":"26.57%"},2.914375,null,8.054680555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.0104305555555557},2.8968294025157233,186.97585378537735,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.742821350712273},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB22*Bilans!F22+BC22","v":11.246694444444444},{"v":0.25913169548583415,"d":"25.91%"},2.914375,null,8.332319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W22<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.790731481481481},3.6476850104821796,235.4398290015723,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.826271939800428},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F22*BT22+BU22","v":2.8153916666666663},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY22","v":3.260647571237869}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R23*Bilans!F23+S23","v":11.390972222222222},{"v":0.2965616045845272,"d":"29.66%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D16'!$C$39+'D16'!$C$40)","v":3.378125},null,8.012847222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.467824074074074},3.336962788259958,252.52465900157236,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.254371772873096},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ23*Bilans!F23+AK23","v":11.010277777777778},{"v":0.3068156015843782,"d":"30.68%"},3.378125,null,7.632152777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.773402777777778},2.66874606918239,201.9573587853774,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.57925762487683},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB23*Bilans!F23+BC23","v":11.390972222222222},{"v":0.2965616045845272,"d":"29.66%"},3.378125,null,8.012847222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W23<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.467824074074074},3.336962788259958,252.52465900157236,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.254371772873096},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F23*BT23+BU23","v":2.623708333333333},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY23","v":3.4988645206371394}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R24*Bilans!F24+S24","v":11.542718749999999},{"v":0.35298226425208534,"d":"35.30%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D16'!$C$39+'D16'!$C$40)","v":4.074375},null,7.468343749999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC24*Bilans!F24+AD24","v":2.987203125},2.874478478773585,265.55869426149764,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":41.46026866440394},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":10.658359375},{"v":0.38227037170061645,"d":"38.23%"},4.074375,null,6.583984375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.3379968750000004},2.2497705778301893,207.845054832842,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":52.9728013933496},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB24*Bilans!F24+BC24","v":11.033640625},{"v":0.36926841633470364,"d":"36.93%"},4.074375,null,6.9592656250000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W24<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM24*Bilans!F24+BN24","v":2.005666666666667},1.929981132075472,178.30130688679247,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":61.75016326291193},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.3379968750000004},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY24","v":3.926438096714735}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R25*Bilans!F25+S25","v":11.519305555555556},{"v":0.3290671457336114,"d":"32.91%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D16'!$C$39+'D16'!$C$40)","v":3.790625},null,7.728680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.1806018518518515},3.0605791404612157,261.9090599449685,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":36.06890883513126},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ25*Bilans!F25+AK25","v":11.046944444444446},{"v":0.34313787120621586,"d":"34.31%"},3.790625,null,7.256319444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.5625694444444447},2.465868710691824,211.01671491745282,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":44.76789438194724},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB25*Bilans!F25+BC25","v":11.519305555555556},{"v":0.3290671457336114,"d":"32.91%"},3.790625,null,7.728680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W25<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.1806018518518515},3.0605791404612157,261.9090599449685,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":36.06890883513126},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F25*BT25+BU25","v":2.4532083333333334},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY25","v":3.742038487015303}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11629.622501079932},null,{"$f":"F26/F28","v":3304.4356544525594},{"$nulls":9},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R26*Bilans!F26+S26","v":11.464875},{"v":0.35826818870681104,"d":"35.83%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D16'!$C$39+'D16'!$C$40)","v":4.1075},null,7.357374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC26*Bilans!F26+AD26","v":2.9698125},2.857744103773585,266.28459558962265,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.061918644596545},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":10.601770833333333},{"v":0.3874352751603997,"d":"38.74%"},4.1075,null,6.494270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.3271208333333337},2.239304952830189,208.65843550471703,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":53.67835222624776},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB26*Bilans!F26+BC26","v":10.984229166666665},{"v":0.3739452207046846,"d":"37.39%"},4.1075,null,6.8767291666666654,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W26<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM26*Bilans!F26+BN26","v":1.982601851851852},1.9077866876310274,177.76756355345915,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":63.00610061875405},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.3271208333333337},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY26","v":3.944788714237371}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":13.502298920064078},{"$nulls":11},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R27*Bilans!F27+S27","v":11.504527777777778},{"v":0.3253610293531774,"d":"32.54%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D16'!$C$39+'D16'!$C$40)","v":3.743125},null,7.761402777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.2136759259259255},3.0924051362683436,261.1072276808176,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":35.2221475519333},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ27*Bilans!F27+AK27","v":11.042722222222222},{"v":0.338967595550614,"d":"33.90%"},3.743125,null,7.299597222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU27*Bilans!F27+AV27","v":2.5868472222222225},2.48923034591195,210.17816425707548,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":43.7569589246253},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB27*Bilans!F27+BC27","v":11.504527777777778},{"v":0.3253610293531774,"d":"32.54%"},3.743125,null,7.761402777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W27<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.2136759259259255},3.0924051362683436,261.1072276808176,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":35.2221475519333},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F27*BT27+BU27","v":2.4728416666666666},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY27","v":3.7123282593237876}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.519397475756444},{"$nulls":11},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R28*Bilans!F28+S28","v":11.327972222222222},{"v":0.2803348152434853,"d":"28.03%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D16'!$C$39+'D16'!$C$40)","v":3.175625},null,8.152347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.608824074074074},3.472642033542977,245.91514560534588,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.306008254700075},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ28*Bilans!F28+AK28","v":10.992277777777778},{"v":0.2888959926412987,"d":"28.89%"},3.175625,null,7.816652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU28*Bilans!F28+AV28","v":2.876902777777778},2.768340408805032,196.04002604952834,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":32.99859717737252},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB28*Bilans!F28+BC28","v":11.327972222222222},{"v":0.2803348152434853,"d":"28.03%"},3.175625,null,8.152347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W28<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.608824074074074},3.472642033542977,245.91514560534588,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.306008254700075},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F28*BT28+BU28","v":2.707408333333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY28","v":3.390696514809674}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R29*Bilans!F29+S29","v":14.362666666666666},{"v":0.14077295302636467,"d":"14.08%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D16'!$C$39+'D16'!$C$40)","v":2.021875},null,12.340791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC29*Bilans!F29+AD29","v":4.853208333333334},4.670068396226416,201.3966995872642,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.91229876739109},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":11.600999999999999},{"v":0.17428454443582453,"d":"17.43%"},2.021875,null,9.579125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.71675},3.5764952830188683,154.23635908018872,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.554682894211025},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB29*Bilans!F29+BC29","v":14.362666666666666},{"v":0.14077295302636467,"d":"14.08%"},2.021875,null,12.340791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W29<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM29*Bilans!F29+BN29","v":4.217064814814814},4.057930293501048,174.99824390723273,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.70926703425534},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F29*BT29+BU29","v":3.41395},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY29","v":2.688967325239093}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R30*Bilans!F30+S30","v":12.5792},{"v":0.19094020287458663,"d":"19.09%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D16'!$C$39+'D16'!$C$40)","v":2.401875},null,10.177325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC30*Bilans!F30+AD30","v":4.341475},4.177645754716981,218.2611024551887,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.132543053441786},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":11.2362},{"v":0.21376221498371334,"d":"21.38%"},2.401875,null,8.834325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.38235},3.2547141509433963,170.04254081603776,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.707210180182766},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB30*Bilans!F30+BC30","v":12.5792},{"v":0.19094020287458663,"d":"19.09%"},2.401875,null,10.177325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W30<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM30*Bilans!F30+BN30","v":3.952472222222222},3.8033223270440253,198.70457497641513,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.720309825115663},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F30*BT30+BU30","v":3.12819},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY30","v":2.9346043558735246}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R31*Bilans!F31+S31","v":11.8312},{"v":0.21648268983704103,"d":"21.65%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D16'!$C$39+'D16'!$C$40)","v":2.56125},null,9.269950000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC31*Bilans!F31+AD31","v":4.12685},3.971119811320755,222.66068782075473,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.2140815277854},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":11.0832},{"v":0.2310930056301429,"d":"23.11%"},2.56125,null,8.52195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2421},3.119756603773585,174.9247527735849,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.184597129311612},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB31*Bilans!F31+BC31","v":11.8312},{"v":0.21648268983704103,"d":"21.65%"},2.56125,null,9.269950000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W31<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM31*Bilans!F31+BN31","v":3.8415},3.6965377358490565,207.2648708490566,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":19.567039529595515},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F31*BT31+BU31","v":3.00834},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY31","v":3.0515167833423082}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R37*Bilans!F37+S37","v":11.291805555555555},{"v":0.2709376268434583,"d":"27.09%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D16'!$C$39+'D16'!$C$40)","v":3.059375},null,8.232430555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.6897685185185183},3.550531970649895,241.52493730345913,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.71524006131895},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ37*Bilans!F37+AK37","v":10.981944444444444},{"v":0.2785822688756798,"d":"27.86%"},3.059375,null,7.922569444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.9363194444444445},2.8255149371069184,192.20565359669814,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.057082320665657},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB37*Bilans!F37+BC37","v":11.291805555555555},{"v":0.2709376268434583,"d":"27.09%"},3.059375,null,8.232430555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W37<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.6897685185185183},3.550531970649895,241.52493730345913,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.71524006131895},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F37*BT37+BU37","v":2.7554583333333333},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY37","v":3.3315691581860247}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R44*Bilans!F44+S44","v":11.328555555555555},{"v":0.28048589111095856,"d":"28.05%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D16'!$C$39+'D16'!$C$40)","v":3.1775},null,8.151055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.607518518518518},3.4713857442348006,245.98239383647797,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.332250788265373},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ44*Bilans!F44+AK44","v":10.992444444444445},{"v":0.2890621841264707,"d":"28.91%"},3.1775,null,7.8149444444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.8759444444444444},2.7674182389937108,196.09925641509435,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":33.03056932704119},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB44*Bilans!F44+BC44","v":11.328555555555555},{"v":0.28048589111095856,"d":"28.05%"},3.1775,null,8.151055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W44<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.607518518518518},3.4713857442348006,245.98239383647797,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.332250788265373},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F44*BT44+BU44","v":2.706633333333333},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY44","v":3.3916673850663193}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R61*Bilans!F61+S61","v":11.37775},{"v":0.293170881764848,"d":"29.32%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D16'!$C$39+'D16'!$C$40)","v":3.335625},null,8.042125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.4974166666666666},3.365438679245283,251.2468245990566,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.61586829494599},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ61*Bilans!F61+AK61","v":11.0065},{"v":0.3030595557170762,"d":"30.31%"},3.335625,null,7.6708750000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU61*Bilans!F61+AV61","v":2.795125},2.6896485849056604,200.7957151061321,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":35.80577423402615},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB61*Bilans!F61+BC61","v":11.37775},{"v":0.293170881764848,"d":"29.32%"},3.335625,null,8.042125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W61<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.4974166666666666},3.365438679245283,251.2468245990566,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.61586829494599},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F61*BT61+BU61","v":2.641275},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY61","v":3.4755941732685924}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R71*Bilans!F71+S71","v":12.274133333333333},{"v":0.20098160358911965,"d":"20.10%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D16'!$C$39+'D16'!$C$40)","v":2.466875},null,9.807258333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC71*Bilans!F71+AD71","v":4.253941666666667},4.093415566037736,220.24622453066038,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.956121087697095},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":11.1738},{"v":0.22077314789955074,"d":"22.08%"},2.466875,null,8.706925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3251500000000003},3.199672641509434,172.1583864764151,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.692359743169483},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB71*Bilans!F71+BC71","v":12.274133333333333},{"v":0.20098160358911965,"d":"20.10%"},2.466875,null,9.807258333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W71<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM71*Bilans!F71+BN71","v":3.907212962962963},3.759770964360587,202.29447673742138,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.460818666331736},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F71*BT71+BU71","v":3.07931},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY71","v":2.981187343917956}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R77*Bilans!F77+S77","v":11.4264},{"v":0.23170027305187987,"d":"23.17%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D16'!$C$39+'D16'!$C$40)","v":2.6475},null,8.7789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC77*Bilans!F77+AD77","v":4.0107},3.859352830188679,224.3827735471698,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.433465479841427},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":11.000399999999999},{"v":0.24067306643394787,"d":"24.07%"},2.6475,null,8.352899999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1662000000000003},3.0467207547169814,177.1363446792453,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":24.616827743035813},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB77*Bilans!F77+BC77","v":11.4264},{"v":0.23170027305187987,"d":"23.17%"},2.6475,null,8.7789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W77<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM77*Bilans!F77+BN77","v":3.7814444444444444},3.638748427672956,211.55683358490566,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":20.611647518584903},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F77*BT77+BU77","v":2.94348},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY77","v":3.1187573892127687}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R94*Bilans!F94+S94","v":11.257},{"v":0.26183707915075066,"d":"26.18%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D16'!$C$39+'D16'!$C$40)","v":2.9475000000000002},null,8.3095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.7676666666666665},3.625490566037736,236.88955358490568,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":23.248881348522776},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ94*Bilans!F94+AK94","v":10.972},{"v":0.2686383521691579,"d":"26.86%"},2.9475000000000002,null,8.0245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU94*Bilans!F94+AV94","v":2.9935},2.8805377358490567,188.21433566037737,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":29.261411489600018},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB94*Bilans!F94+BC94","v":11.257},{"v":0.26183707915075066,"d":"26.18%"},2.9475000000000002,null,8.3095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W94<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.7676666666666665},3.625490566037736,236.88955358490568,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":23.248881348522776},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F94*BT94+BU94","v":2.8017},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY94","v":3.276582075168648}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R104*Bilans!F104+S104","v":16.151725},{"v":0.08694891722091605,"d":"8.69%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D16'!$C$39+'D16'!$C$40)","v":1.4043750000000002},null,14.747349999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC104*Bilans!F104+AD104","v":5.4367},5.231541509433963,148.0787824245283,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.979482038736734},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":16.151725},{"v":0.08694891722091605,"d":"8.69%"},1.4043750000000002,null,14.747349999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU104*Bilans!F104+AV104","v":5.4367},5.231541509433963,148.0787824245283,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.979482038736734},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB104*Bilans!F104+BC104","v":16.151725},{"v":0.08694891722091605,"d":"8.69%"},1.4043750000000002,null,14.747349999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W104<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM104*Bilans!F104+BN104","v":5.101027777777777},4.908536163522012,138.93611610849055,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.4387656082379925},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F104*BT104+BU104","v":3.7852075000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY104","v":2.425230320926924}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F116*BT116+BU116","v":3.749845833333334},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY116","v":2.448100644137592}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F119*BT119+BU119","v":4.0280483333333335},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY119","v":2.279019326563857}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F136*BT136+BU136","v":4.1817633333333335},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY136","v":2.195246184026037}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F142*BT142+BU142","v":4.0432033333333335},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY142","v":2.2704769568024035}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F152*BT152+BU152","v":4.2983125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY152","v":2.135721867593387}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F169*BT169+BU169","v":4.4412025},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY169","v":2.0670077529678057}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F175*BT175+BU175","v":4.165886666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY175","v":2.2036125162630444}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F185*BT185+BU185","v":4.586618333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY185","v":2.001474579492298}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F201*BT201+BU201","v":4.492440833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY201","v":2.043432588334961}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.12159999999999993},{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.1640000000000015},{"$f":"Bilans!F211*BT211+BU211","v":4.809306666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY211","v":1.9087990507294195}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F217*BT217+BU217","v":4.303364166666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY217","v":2.1332147697624944}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.12159999999999993},{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.1640000000000015},{"$f":"Bilans!F234*BT234+BU234","v":5.136613333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY234","v":1.7871697564672966}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F244*BT244+BU244","v":4.070626666666667},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY244","v":2.25518102044894}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R250*Bilans!F250+S250","v":16.479966666666666},{"v":0.0726639819255298,"d":"7.27%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D16'!$C$39+'D16'!$C$40)","v":1.1975},null,15.282466666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC250*Bilans!F250+AD250","v":5.624266666666666},5.412030188679245,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":16.479966666666666},{"v":0.0726639819255298,"d":"7.27%"},1.1975,null,{"$f":"AL250-AN250","v":15.282466666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU250*Bilans!F250+AV250","v":5.624266666666666},5.412030188679245,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB250*Bilans!F250+BC250","v":16.479966666666666},{"v":0.0726639819255298,"d":"7.27%"},1.1975,null,{"$f":"BD250-BF250","v":15.282466666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W250<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM250*Bilans!F250+BN250","v":5.245074074074074},5.047146750524109,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F250*BT250+BU250","v":3.9046433333333335},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY250","v":2.3510470013052833}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D16'!$C$39+'D16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W260<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9770462962962965},1.902440775681342,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F260*BT260+BU260","v":4.503265833333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY260","v":2.0385205625769003}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R277*Bilans!F277+S277","v":17.070008333333334},{"v":0.04836699454843073,"d":"4.84%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D16'!$C$39+'D16'!$C$40)","v":0.8256250000000005},null,16.24438333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC277*Bilans!F277+AD277","v":5.961433333333333},5.73647358490566,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":17.070008333333334},{"v":0.04836699454843073,"d":"4.84%"},0.8256250000000005,null,16.24438333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU277*Bilans!F277+AV277","v":5.961433333333333},5.73647358490566,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB277*Bilans!F277+BC277","v":17.070008333333334},{"v":0.04836699454843073,"d":"4.84%"},0.8256250000000005,null,16.24438333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W277<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM277*Bilans!F277+BN277","v":5.504009259259258},5.2963107966457015,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F277*BT277+BU277","v":4.119339166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY277","v":2.228512785323374}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R286*Bilans!F286+S286","v":16.553350000000002},{"v":0.06954785587207422,"d":"6.95%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D16'!$C$39+'D16'!$C$40)","v":1.1512499999999999},null,15.402100000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC286*Bilans!F286+AD286","v":5.6662},5.452381132075471,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":16.553350000000002},{"v":0.06954785587207422,"d":"6.95%"},1.1512499999999999,null,15.402100000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU286*Bilans!F286+AV286","v":5.6662},5.452381132075471,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB286*Bilans!F286+BC286","v":16.553350000000002},{"v":0.06954785587207422,"d":"6.95%"},1.1512499999999999,null,15.402100000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W286<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM286*Bilans!F286+BN286","v":5.277277777777777},5.078135220125786,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F286*BT286+BU286","v":3.9313450000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY286","v":2.3350787071600174}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R292*Bilans!F292+S292","v":15.555833333333334},{"v":0.10631060159640005,"d":"10.63%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D16'!$C$39+'D16'!$C$40)","v":1.6537499999999998},null,13.902083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.213333333333334},5.016603773584906,172.0193433962264,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.8175391153904},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ292*Bilans!F292+AK292","v":14.099250000000001},{"v":0.11729347305707748,"d":"11.73%"},1.6537499999999998,null,12.445500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU292*Bilans!F292+AV292","v":3.9709166666666667},3.821070754716981,131.02451617924524,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.576362449031992},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB292*Bilans!F292+BC292","v":15.555833333333334},{"v":0.10631060159640005,"d":"10.63%"},1.6537499999999998,null,13.902083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W292<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM292*Bilans!F292+BN292","v":4.954055555555557},4.767110062893083,163.4642040566038,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.279017982889831},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F292*BT292+BU292","v":3.640483333333334},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY292","v":2.52164318840447}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R309*Bilans!F309+S309","v":14.895},{"v":0.12638469284994966,"d":"12.64%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D16'!$C$39+'D16'!$C$40)","v":1.8825},null,13.0125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC309*Bilans!F309+AD309","v":5.010000000000001},4.820943396226416,191.77712830188682,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.64443113772455},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ309*Bilans!F309+AK309","v":12.2235},{"v":0.15400662657994846,"d":"15.40%"},1.8825,null,10.341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU309*Bilans!F309+AV309","v":3.8234999999999997},3.6792169811320754,146.35925150943396,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.947587289132995},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB309*Bilans!F309+BC309","v":14.895},{"v":0.12638469284994966,"d":"12.64%"},1.8825,null,13.0125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W309<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM309*Bilans!F309+BN309","v":4.79477777777778},4.6138427672955995,183.53866528301896,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.122225569485314},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F309*BT309+BU309","v":3.5073},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY309","v":2.617397998460354}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R315*Bilans!F315+S315","v":15.978333333333332},{"v":0.09434651090017736,"d":"9.43%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D16'!$C$39+'D16'!$C$40)","v":1.5075000000000005},null,14.470833333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.343333333333333},5.141698113207546,158.26146792452835,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.722390370995564},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ315*Bilans!F315+AK315","v":15.298499999999997},{"v":0.09853907245808417,"d":"9.85%"},1.5075000000000005,null,13.790999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU315*Bilans!F315+AV315","v":4.065166666666666},3.911764150943396,120.40410056603777,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.150458582842761},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB315*Bilans!F315+BC315","v":15.978333333333332},{"v":0.09434651090017736,"d":"9.43%"},1.5075000000000005,null,14.470833333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W315<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM315*Bilans!F315+BN315","v":5.05588888888889},4.8651006289308185,149.74779735849066,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.161434475554943},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F315*BT315+BU315","v":3.7256333333333336},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY315","v":2.4640105932772056}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R325*Bilans!F325+S325","v":13.183466666666666},{"v":0.17242240280755697,"d":"17.24%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D16'!$C$39+'D16'!$C$40)","v":2.2731250000000003},null,10.910341666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC325*Bilans!F325+AD325","v":4.514858333333334},4.344486320754718,213.5532250966982,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.595499978230922},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":11.3598},{"v":0.20010255462244056,"d":"20.01%"},2.2731250000000003,null,9.086675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.49565},3.363738679245283,165.34457477830193,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.85103334312142},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB325*Bilans!F325+BC325","v":13.183466666666666},{"v":0.17242240280755697,"d":"17.24%"},2.2731250000000003,null,10.910341666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W325<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM325*Bilans!F325+BN325","v":4.0421203703703705},3.889587526205451,191.192674850629,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.302486979091228},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F325*BT325+BU325","v":3.2250099999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY325","v":2.846502801541701}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R342*Bilans!F342+S342","v":11.209555555555555},{"v":0.24934084015621594,"d":"24.93%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D16'!$C$39+'D16'!$C$40)","v":2.795},null,8.414555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.8738518518518514},3.727668763102725,229.92260930817608,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.345029576547528},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ342*Bilans!F342+AK342","v":10.958444444444444},{"v":0.25505444811712935,"d":"25.51%"},2.795,null,8.163444444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU342*Bilans!F342+AV342","v":3.0714444444444444},2.9555408805031447,182.29776150943397,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":26.921366753842584},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB342*Bilans!F342+BC342","v":11.209555555555555},{"v":0.24934084015621594,"d":"24.93%"},2.795,null,8.414555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W342<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.8738518518518514},3.727668763102725,229.92260930817608,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.345029576547528},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F342*BT342+BU342","v":2.864733333333333},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY342","v":3.2044867468758005}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R352*Bilans!F352+S352","v":11.29063888888889},{"v":0.2706334893950987,"d":"27.06%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D16'!$C$39+'D16'!$C$40)","v":3.055625},null,8.23501388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.692379629629629},3.553044549266247,241.3760814544025,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.66508617745817},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ352*Bilans!F352+AK352","v":10.98161111111111},{"v":0.278249244949891,"d":"27.82%"},3.055625,null,7.9259861111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU352*Bilans!F352+AV352","v":2.9382361111111113},2.82735927672956,192.07665246462267,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.99576015021684},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB352*Bilans!F352+BC352","v":11.29063888888889},{"v":0.2706334893950987,"d":"27.06%"},3.055625,null,8.23501388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W352<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.692379629629629},3.553044549266247,241.3760814544025,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.66508617745817},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F352*BT352+BU352","v":2.7570083333333333},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY352","v":3.3296961380240058}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R358*Bilans!F358+S358","v":11.19963888888889},{"v":0.2467155439039453,"d":"24.67%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D16'!$C$39+'D16'!$C$40)","v":2.763125},null,8.43651388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.896046296296296},3.749025681341719,228.3718993789308,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.96020584523638},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ358*Bilans!F358+AK358","v":10.95561111111111},{"v":0.25221094213518186,"d":"25.22%"},2.763125,null,8.19248611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU358*Bilans!F358+AV358","v":3.087736111111111},2.9712177672955975,180.99173029481133,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":26.44718635737152},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB358*Bilans!F358+BC358","v":11.19963888888889},{"v":0.2467155439039453,"d":"24.67%"},2.763125,null,8.43651388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W358<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.896046296296296},3.749025681341719,228.3718993789308,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.96020584523638},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F358*BT358+BU358","v":2.877908333333333},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY358","v":3.1898166782008928}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R369*Bilans!F369+S369","v":11.229866666666666},{"v":0.23948414347454408,"d":"23.95%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D16'!$C$39+'D16'!$C$40)","v":2.689375},null,8.540491666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC369*Bilans!F369+AD369","v":3.9543083333333335},3.8050891509433966,225.0519978325472,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.051317320931535},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":10.960199999999999},{"v":0.24537645298443464,"d":"24.54%"},2.689375,null,8.270824999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.12935},3.011261320754717,178.10105081603774,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":25.33723973875424},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB369*Bilans!F369+BC369","v":11.229866666666666},{"v":0.23948414347454408,"d":"23.95%"},2.689375,null,8.540491666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W369<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM369*Bilans!F369+BN369","v":3.752287037037037},3.610691299790356,213.5543369261006,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":21.130870424849103},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F369*BT369+BU369","v":2.91199},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY369","v":3.1524833533082193}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R370*Bilans!F370+S370","v":11.236},{"v":0.2563189747241011,"d":"25.63%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D16'!$C$39+'D16'!$C$40)","v":2.88},null,8.356000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.814666666666666},3.6707169811320752,233.89808603773582,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":22.39311840779654},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ370*Bilans!F370+AK370","v":10.966},{"v":0.26262994710924675,"d":"26.26%"},2.88,null,8.085999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU370*Bilans!F370+AV370","v":3.028},2.9137358490566037,185.66324830188677,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":28.21079337943896},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB370*Bilans!F370+BC370","v":11.236},{"v":0.2563189747241011,"d":"25.63%"},2.88,null,8.356000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W370<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.814666666666666},3.6707169811320752,233.89808603773582,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":22.39311840779654},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F370*BT370+BU370","v":2.8295999999999997},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY370","v":3.244274809160306}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R371*Bilans!F371+S371","v":11.581866666666667},{"v":0.22573002049180327,"d":"22.57%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D16'!$C$39+'D16'!$C$40)","v":2.614375},null,8.967491666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC371*Bilans!F371+AD371","v":4.0553083333333335},3.9022778301886794,223.7761221721698,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.956889596049912},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":11.0322},{"v":0.23697675894200612,"d":"23.70%"},2.614375,null,8.417825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1953500000000004},3.0747707547169814,176.3227289292453,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":24.05872043843121},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB371*Bilans!F371+BC371","v":11.581866666666667},{"v":0.22573002049180327,"d":"22.57%"},2.614375,null,8.967491666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W371<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM371*Bilans!F371+BN371","v":3.8045092592592593},3.6609428721174004,209.93676900157232,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.20655677623689},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F371*BT371+BU371","v":2.96839},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY371","v":3.092585543004794}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.103584223354358},{"$f":"SUM(AF7:AF372)/229","v":3.950960993825127},{"$f":"SUM(AG7:AG372)/Z373","v":3.739978680280619},{"$f":"SUM(AH7:AH372)","v":4152.756974195196},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4293349543910727},{"$f":"SUM(AX7:AX372)/229","v":3.301731502931806},{"$f":"SUM(AY7:AY372)/AR373","v":2.99850795490121},{"$f":"SUM(AZ7:AZ372)","v":5209.840315590702},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11629.622501079932},{"$f":"SUM(BK7:BK372)","v":13.502298920064078},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9415054164644983},{"$f":"SUM(BP7:BP372)/229","v":3.791438593007607},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.519397475756444},{"$f":"SUM(BR7:BR372)","v":4554.329504684339},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1302.5543358325685},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":985.9468410758183},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.56864201597964}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D13","index":24,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5121.929597413391},null,null,"COP",{"$f":"K13","v":3.723200982808002},{"$f":"L13","v":3.0901471873495088},{"$f":"M13","v":3.5238014563930573},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.998368676002381},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.723200982808002},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":1.6313239976190053E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.723495021484344},{"$f":"L14","v":3.0904412260258507},{"$f":"M14","v":3.5254354459570636}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.723495021484344},{"$nulls":10},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R7*Bilans!F7+S7","v":10.8593},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2436851362426676,"d":"24.37%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D13'!$C$39+'D13'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":8.213049999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC7*Bilans!F7+AD7","v":4.043783333333334},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.891187735849057},{"$f":"AF7*Z7","v":226.11691933018872},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.264529261691692},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ7*Bilans!F7+AK7","v":10.4544},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.25312308692990515,"d":"25.31%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":7.8081499999999995},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU7*Bilans!F7+AV7","v":3.0837499999999998},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.967382075471698},{"$f":"AX7*AR7","v":172.43457240566036},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.261964281456404},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB7*Bilans!F7+BC7","v":10.8593},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2436851362426676,"d":"24.37%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":8.213049999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W7<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM7*Bilans!F7+BN7","v":3.8807962962962965},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7343511530398326},{"$f":"BP7*BJ7","v":217.00314550314468},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":20.073607683888966},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.89399},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY7","v":3.1720911267834375}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R8*Bilans!F8+S8","v":10.670740740740742},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.29191975287216687,"d":"29.19%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D13'!$C$39+'D13'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":7.555740740740742},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC8*Bilans!F8+AD8","v":3.678740740740741},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5399203354297697},{"$f":"AF8*Z8","v":245.52887446540882},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":25.275823047339063},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":10.441518518518519},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2983282550785504,"d":"29.83%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":7.326518518518519},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU8*Bilans!F8+AV8","v":2.857851851851852},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.750008385744235},{"$f":"AX8*AR8","v":190.74058163522014},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":32.53604624037739},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB8*Bilans!F8+BC8","v":10.670740740740742},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.29191975287216687,"d":"29.19%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":7.555740740740742},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W8<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM8*Bilans!F8+BN8","v":3.678740740740741},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5399203354297697},{"$f":"BP8*BJ8","v":245.52887446540882},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":25.275823047339063},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F8*BT8+BU8","v":2.7039851851851853},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY8","v":3.3949890148422903}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3099.9414938604114},{"$nulls":9},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R9*Bilans!F9+S9","v":10.679537037037038},{"v":0.3027987064219388,"d":"30.28%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D13'!$C$39+'D13'!$C$40)","v":3.23375},null,7.445787037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC9*Bilans!F9+AD9","v":3.592537037037037},3.456969601677149,249.62777493710695,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.945825602518415},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":10.447675925925926},{"v":0.30951859752612004,"d":"30.95%"},3.23375,null,7.213925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU9*Bilans!F9+AV9","v":2.8085925925925928},2.7026079664570233,195.1553212578617,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":34.46704115288905},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB9*Bilans!F9+BC9","v":10.679537037037038},{"v":0.3027987064219388,"d":"30.28%"},3.23375,null,7.445787037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W9<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM9*Bilans!F9+BN9","v":3.592537037037037},3.456969601677149,249.62777493710695,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.945825602518415},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F9*BT9+BU9","v":2.6610592592592592},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY9","v":3.4497540661891812}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R10*Bilans!F10+S10","v":10.735787037037037},{"v":0.3719452506112733,"d":"37.19%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D13'!$C$39+'D13'!$C$40)","v":3.993125},null,6.742662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC10*Bilans!F10+AD10","v":3.041287037037037},2.926521488469602,264.6599708097485,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":39.86341821156656},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":10.487050925925926},{"v":0.38076719834822753,"d":"38.08%"},3.993125,null,6.493925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU10*Bilans!F10+AV10","v":2.493592592592593},2.3994947589098534,216.9983085220126,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":48.61904764193021},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB10*Bilans!F10+BC10","v":10.735787037037037},{"v":0.3719452506112733,"d":"37.19%"},3.993125,null,6.742662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W10<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM10*Bilans!F10+BN10","v":3.041287037037037},2.926521488469602,264.6599708097485,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":39.86341821156656},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F10*BT10+BU10","v":2.3865592592592595},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY10","v":3.8465418214041285}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7559175949158345},{"$nulls":11},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R11*Bilans!F11+S11","v":10.728148148148149},{"v":0.3625975281364358,"d":"36.26%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D13'!$C$39+'D13'!$C$40)","v":3.89},null,6.838148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC11*Bilans!F11+AD11","v":3.1161481481481483},2.9985576519916144,263.7531310691824,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":37.84099329377087},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":10.481703703703705},{"v":0.3711228737199918,"d":"37.11%"},3.89,null,6.591703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU11*Bilans!F11+AV11","v":2.5363703703703706},2.440658280922432,214.68030238993714,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":46.49089997027987},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB11*Bilans!F11+BC11","v":10.728148148148149},{"v":0.3625975281364358,"d":"36.26%"},3.89,null,6.838148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W11<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM11*Bilans!F11+BN11","v":3.1161481481481483},2.9985576519916144,263.7531310691824,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":37.84099329377087},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F11*BT11+BU11","v":2.4238370370370372},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY11","v":3.787383334657629}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R12*Bilans!F12+S12","v":10.738657407407407},{"v":0.3754542907029381,"d":"37.55%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D13'!$C$39+'D13'!$C$40)","v":4.031875},null,6.706782407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC12*Bilans!F12+AD12","v":3.0131574074074075},2.899453354297694,264.90855571540885,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":40.64933475315325},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":10.489060185185187},{"v":0.3843885847556338,"d":"38.44%"},4.031875,null,6.457185185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU12*Bilans!F12+AV12","v":2.4775185185185187},2.3840272536687634,217.81665003144658,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":49.43771083934747},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB12*Bilans!F12+BF8","v":3.191435185185185},{"v":1,"d":"100.00%"},4.031875,null,-0.8404398148148151,0.20844887671736229,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":72.3200683787182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":19.04493162128181},null,{"$f":"IF(Bilans!W12<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W12<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM12*Bilans!F12+BN12","v":3.0131574074074075},2.2172290356394133,160.3501554687218,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":66.64430424817331},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F12*BT12+BU12","v":2.372551851851852},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY12","v":3.869251579405828}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3904.645609386505},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.723200982808002},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0901471873495088},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5238014563930573},{"$nulls":4},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R13*Bilans!F13+S13","v":10.734907407407407},{"v":0.370869523965602,"d":"37.09%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D13'!$C$39+'D13'!$C$40)","v":3.98125},null,6.753657407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC13*Bilans!F13+AD13","v":3.0499074074074075},2.934816561844864,264.5737130503145,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":39.62547489744858},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":10.486435185185186},{"v":0.37965714083891444,"d":"37.97%"},3.98125,null,6.505185185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU13*Bilans!F13+AV13","v":2.4985185185185186},2.4042348008385743,216.7417672955975,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":48.37027563174692},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB13*Bilans!F13+BC13","v":10.734907407407407},{"v":0.370869523965602,"d":"37.09%"},3.98125,null,6.753657407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W13<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM13*Bilans!F13+BN13","v":3.0499074074074075},2.934816561844864,264.5737130503145,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":39.62547489744858},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F13*BT13+BU13","v":2.3908518518518522},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY13","v":3.8396356482270377}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.723495021484344},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0904412260258507},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5254354459570636},{"$nulls":4},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R14*Bilans!F14+S14","v":10.702870370370372},{"v":0.33156993191511447,"d":"33.16%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D13'!$C$39+'D13'!$C$40)","v":3.54875},null,7.1541203703703715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC14*Bilans!F14+AD14","v":3.3638703703703707},3.2369318658280926,258.21005493710686,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.790381838536042},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":10.46400925925926},{"v":0.33913865250643077,"d":"33.91%"},3.54875,null,6.91525925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU14*Bilans!F14+AV14","v":2.677925925925926},2.576872117400419,205.55708880503138,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.933413577314084},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB14*Bilans!F14+BC14","v":10.702870370370372},{"v":0.33156993191511447,"d":"33.16%"},3.54875,null,7.1541203703703715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W14<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM14*Bilans!F14+BN14","v":3.3638703703703707},3.2369318658280926,258.21005493710686,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.790381838536042},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F14*BT14+BU14","v":2.5471925925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY14","v":3.603967766982386}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.981864672176832},{"$nulls":4},{"$f":"F11","v":3.7559175949158345},{"$f":"F15","v":2.981864672176832},{"$f":"F28","v":3.5120869478115337},{"$nulls":4},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R15*Bilans!F15+S15","v":10.728935185185186},{"v":0.3635612418822412,"d":"36.36%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D13'!$C$39+'D13'!$C$40)","v":3.900625},null,6.828310185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC15*Bilans!F15+AD15","v":3.1084351851851855},2.991135744234801,263.863039677673,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":38.04486313245268},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":10.482254629629631},{"v":0.3721169860703737,"d":"37.21%"},3.900625,null,6.5816296296296315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU15*Bilans!F15+AV15","v":2.531962962962963},2.4364171907756815,214.92854248427676,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":46.70684086076834},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB15*Bilans!F15+BC15","v":10.728935185185186},{"v":0.3635612418822412,"d":"36.36%"},3.900625,null,6.828310185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W15<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM15*Bilans!F15+BN15","v":3.1084351851851855},2.991135744234801,263.863039677673,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":38.04486313245268},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F15*BT15+BU15","v":2.4199962962962966},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY15","v":3.7933942353753216}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.576310885905467},{"$f":"F19","v":3.576310885905467},{"$f":"F19","v":3.576310885905467},{"$nulls":4},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R16*Bilans!F16+S16","v":10.666851851851852},{"v":0.2871043905487752,"d":"28.71%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D13'!$C$39+'D13'!$C$40)","v":3.0625},null,7.6043518518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC16*Bilans!F16+AD16","v":3.716851851851852},3.5765932914046124,243.56600314465408,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.562200072096992},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":10.438796296296298},{"v":0.29337673742005865,"d":"29.34%"},3.0625,null,7.376296296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU16*Bilans!F16+AV16","v":2.8796296296296293},2.770964360587002,188.7026729559748,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":31.703403064119538},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB16*Bilans!F16+BC16","v":10.666851851851852},{"v":0.2871043905487752,"d":"28.71%"},3.0625,null,7.6043518518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W16<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM16*Bilans!F16+BN16","v":3.716851851851852},3.5765932914046124,243.56600314465408,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.562200072096992},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F16*BT16+BU16","v":2.722962962962963},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY16","v":3.37132752992383}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":725.120353539098},{"$nulls":9},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R17*Bilans!F17+S17","v":10.67287037037037},{"v":0.29455524998481786,"d":"29.46%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D13'!$C$39+'D13'!$C$40)","v":3.14375},null,7.529120370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC17*Bilans!F17+AD17","v":3.6578703703703703},3.5198375262054507,246.56461871069186,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.672917947839814},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":10.44300925925926},{"v":0.30103870655985526,"d":"30.10%"},3.14375,null,7.29925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU17*Bilans!F17+AV17","v":2.845925925925926},2.73853249475891,191.83420125786168,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":32.99741747557952},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB17*Bilans!F17+BC17","v":10.67287037037037},{"v":0.29455524998481786,"d":"29.46%"},3.14375,null,7.529120370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W17<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM17*Bilans!F17+BN17","v":3.6578703703703703},3.5198375262054507,246.56461871069186,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.672917947839814},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F17*BT17+BU17","v":2.693592592592593},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY17","v":3.408087780329176}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5121.929597413391},{"$nulls":5},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R18*Bilans!F18+S18","v":10.674861111111111},{"v":0.2970179159239647,"d":"29.70%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D13'!$C$39+'D13'!$C$40)","v":3.1706250000000002},null,7.504236111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC18*Bilans!F18+AD18","v":3.638361111111111},3.5010644654088052,247.50775238207547,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.04823501567582},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":10.444402777777778},{"v":0.30357168978067733,"d":"30.36%"},3.1706250000000002,null,7.273777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU18*Bilans!F18+AV18","v":2.8347777777777776},2.727805031446541,192.8421766981132,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":33.43220976157483},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB18*Bilans!F18+BC18","v":10.674861111111111},{"v":0.2970179159239647,"d":"29.70%"},3.1706250000000002,null,7.504236111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W18<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM18*Bilans!F18+BN18","v":3.638361111111111},3.5010644654088052,247.50775238207547,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.04823501567582},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F18*BT18+BU18","v":2.683877777777778},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY18","v":3.420424013347188}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.576310885905467},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5539.3751565614175},{"$nulls":5},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R19*Bilans!F19+S19","v":10.680138888888889},{"v":0.3035424008738962,"d":"30.35%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D13'!$C$39+'D13'!$C$40)","v":3.241875},null,7.438263888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC19*Bilans!F19+AD19","v":3.586638888888889},3.4512940251572326,249.89094389150944,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.06302312094224},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":10.448097222222223},{"v":0.31028377043666905,"d":"31.03%"},3.241875,null,7.206222222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU19*Bilans!F19+AV19","v":2.805222222222222},2.6993647798742137,195.44750688679244,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.601640614260525},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB19*Bilans!F19+BC19","v":10.680138888888889},{"v":0.3035424008738962,"d":"30.35%"},3.241875,null,7.438263888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W19<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM19*Bilans!F19+BN19","v":3.586638888888889},3.4512940251572326,249.89094389150944,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.06302312094224},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F19*BT19+BU19","v":2.6581222222222225},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY19","v":3.453565800418842}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6230.3980460315215},{"$nulls":5},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R20*Bilans!F20+S20","v":10.714212962962963},{"v":0.3455106793935021,"d":"34.55%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D13'!$C$39+'D13'!$C$40)","v":3.7018750000000002},null,7.012337962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC20*Bilans!F20+AD20","v":3.252712962962963},3.129969077568134,261.1802696776729,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":34.39141005304605},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":10.471949074074075},{"v":0.3535039154425336,"d":"35.35%"},3.7018750000000002,null,6.770074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU20*Bilans!F20+AV20","v":2.6144074074074073},2.5157505241090146,209.9268024842767,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.78804633783134},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB20*Bilans!F20+BC20","v":10.714212962962963},{"v":0.3455106793935021,"d":"34.55%"},3.7018750000000002,null,7.012337962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W20<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM20*Bilans!F20+BN20","v":3.252712962962963},3.129969077568134,261.1802696776729,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":34.39141005304605},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F20*BT20+BU20","v":2.491840740740741},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY20","v":3.6840235613416823}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R21*Bilans!F21+S21","v":10.5458125},{"v":0.3932840641723907,"d":"39.33%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D13'!$C$39+'D13'!$C$40)","v":4.1475},null,6.3983125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC21*Bilans!F21+AD21","v":2.9536875},2.8422275943396227,267.56730573113214,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":42.72726091388756},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":10.5199375},{"v":0.3942513917026599,"d":"39.43%"},4.1475,null,6.372437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU21*Bilans!F21+AV21","v":2.33415},2.2460688679245284,211.44492322641514,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":54.0680660928339},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB21*Bilans!F21+BC21","v":10.3535},{"v":0.4005891727435167,"d":"40.06%"},4.1475,null,6.206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W21<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM21*Bilans!F21+BN21","v":1.9695},1.9695,185.40873000000002,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":61.66062452399087},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F21*BT21+BU21","v":2.33415},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY21","v":3.932909196067091}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R22*Bilans!F22+S22","v":10.65587962962963},{"v":0.27349924185482716,"d":"27.35%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D13'!$C$39+'D13'!$C$40)","v":2.914375},null,7.741504629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC22*Bilans!F22+AD22","v":3.8243796296296297},3.680063417190776,237.52969326257863,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.625438901691517},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":10.431115740740742},{"v":0.279392451625989,"d":"27.94%"},2.914375,null,7.516740740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU22*Bilans!F22+AV22","v":2.941074074074074},2.830090146750524,182.66816852201256,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":29.4206352739688},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB22*Bilans!F22+BC22","v":10.65587962962963},{"v":0.27349924185482716,"d":"27.35%"},2.914375,null,7.741504629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W22<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM22*Bilans!F22+BN22","v":3.8243796296296297},3.680063417190776,237.52969326257863,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.625438901691517},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F22*BT22+BU22","v":2.7765074074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY22","v":3.306312086727664}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R23*Bilans!F23+S23","v":10.690231481481481},{"v":0.31600110866185377,"d":"31.60%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D13'!$C$39+'D13'!$C$40)","v":3.378125},null,7.312106481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC23*Bilans!F23+AD23","v":3.4877314814814815},3.3561189727463314,253.97430326257867,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.087392548577146},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":10.455162037037038},{"v":0.32310594403349396,"d":"32.31%"},3.378125,null,7.077037037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU23*Bilans!F23+AV23","v":2.7487037037037036},2.644979035639413,200.1587885220126,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.90794848829514},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB23*Bilans!F23+BC23","v":10.690231481481481},{"v":0.31600110866185377,"d":"31.60%"},3.378125,null,7.312106481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W23<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM23*Bilans!F23+BN23","v":3.4877314814814815},3.3561189727463314,253.97430326257867,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.087392548577146},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F23*BT23+BU23","v":2.6088703703703704},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY23","v":3.518764329672982}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R24*Bilans!F24+S24","v":10.691453125},{"v":0.38108711251539995,"d":"38.11%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D13'!$C$39+'D13'!$C$40)","v":4.074375},null,6.617078125000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC24*Bilans!F24+AD24","v":2.9884218750000002},2.8756512382075474,265.66703964180425,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":41.44336017405409},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":10.639984375000001},{"v":0.382930543542269,"d":"38.29%"},4.074375,null,6.565609375000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU24*Bilans!F24+AV24","v":2.3580375000000005},2.269054952830189,209.626641817217,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":52.52259309601609},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB24*Bilans!F24+BC24","v":10.455875},{"v":0.389673269812426,"d":"38.97%"},4.074375,null,6.381500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W24<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM24*Bilans!F24+BN24","v":2.022583333333334},1.9462594339622648,179.8051778066038,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":61.2336916242332},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F24*BT24+BU24","v":2.3580375000000005},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY24","v":3.8930678583355856}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R25*Bilans!F25+S25","v":10.720787037037038},{"v":0.3535771195626357,"d":"35.36%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D13'!$C$39+'D13'!$C$40)","v":3.790625},null,6.930162037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC25*Bilans!F25+AD25","v":3.1882870370370373},3.067974318658281,262.5419023191824,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":35.98196677483196},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":10.476550925925928},{"v":0.3618199373822049,"d":"36.18%"},3.790625,null,6.685925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU25*Bilans!F25+AV25","v":2.577592592592593},2.4803249475890987,212.2538073899371,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":44.506970793202676},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB25*Bilans!F25+BC25","v":10.720787037037038},{"v":0.3535771195626357,"d":"35.36%"},3.790625,null,6.930162037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W25<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM25*Bilans!F25+BN25","v":3.1882870370370373},3.067974318658281,262.5419023191824,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":35.98196677483196},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F25*BT25+BU25","v":2.4597592592592594},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY25","v":3.732072545491504}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11624.079868378714},null,{"$f":"F26/F28","v":3309.735789890384},{"$nulls":9},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R26*Bilans!F26+S26","v":10.625479166666667},{"v":0.38657080170894254,"d":"38.66%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D13'!$C$39+'D13'!$C$40)","v":4.1075},null,6.517979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC26*Bilans!F26+AD26","v":2.9726875},2.8605106132075475,266.5423789386793,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.021238951186724},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":10.585604166666666},{"v":0.3880269784632825,"d":"38.80%"},4.1075,null,6.478104166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU26*Bilans!F26+AV26","v":2.3472166666666667},2.258642452830189,210.46030375471702,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":53.218781861370225},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB26*Bilans!F26+BC26","v":10.409500000000001},{"v":0.39459147893750895,"d":"39.46%"},4.1075,null,6.302000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W26<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM26*Bilans!F26+BN26","v":1.9985370370370372},1.9231205450733755,179.19637238993715,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":62.50372620059227},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F26*BT26+BU26","v":2.3472166666666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY26","v":3.9110151740004118}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":19.04493162128181},{"$nulls":11},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R27*Bilans!F27+S27","v":10.71726851851852},{"v":0.3492611007676258,"d":"34.93%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D13'!$C$39+'D13'!$C$40)","v":3.743125},null,6.974143518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC27*Bilans!F27+AD27","v":3.2227685185185186},3.101154612159329,261.84598967767295,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":35.12277316742953},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":10.474087962962964},{"v":0.3573700176316951,"d":"35.74%"},3.743125,null,6.7309629629629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU27*Bilans!F27+AV27","v":2.5972962962962964},2.4992851153039832,211.02713871069182,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":43.580922133708675},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB27*Bilans!F27+BC27","v":10.71726851851852},{"v":0.3492611007676258,"d":"34.93%"},3.743125,null,6.974143518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W27<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM27*Bilans!F27+BN27","v":3.2227685185185186},3.101154612159329,261.84598967767295,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":35.12277316742953},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F27*BT27+BU27","v":2.47692962962963},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY27","v":3.70620137535868}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5120869478115337},{"$nulls":11},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R28*Bilans!F28+S28","v":10.675231481481482},{"v":0.2974759849946874,"d":"29.75%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D13'!$C$39+'D13'!$C$40)","v":3.175625},null,7.499606481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC28*Bilans!F28+AD28","v":3.6347314814814817},3.4975718029350107,247.68054722484277,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.118505965579292},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":10.444662037037038},{"v":0.30404286790124496,"d":"30.40%"},3.175625,null,7.269037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU28*Bilans!F28+AV28","v":2.8327037037037037},2.7258092243186582,193.0281802201258,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":33.51347892765097},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB28*Bilans!F28+BC28","v":10.675231481481482},{"v":0.2974759849946874,"d":"29.75%"},3.175625,null,7.499606481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W28<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM28*Bilans!F28+BN28","v":3.6347314814814817},3.4975718029350107,247.68054722484277,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.118505965579292},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F28*BT28+BU28","v":2.6820703703703708},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY28","v":3.422728986313779}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R29*Bilans!F29+S29","v":13.406749999999999},{"v":0.15081022619203016,"d":"15.08%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D13'!$C$39+'D13'!$C$40)","v":2.021875},null,11.384875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC29*Bilans!F29+AD29","v":4.784708333333334},4.604153301886793,198.55411114386797,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.082840503421595},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ29*Bilans!F29+AK29","v":10.854000000000001},{"v":0.18627925188870462,"d":"18.63%"},2.021875,null,8.832125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU29*Bilans!F29+AV29","v":3.708125},3.568195754716981,153.87844192216983,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.590862672390719},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB29*Bilans!F29+BC29","v":13.406749999999999},{"v":0.15081022619203016,"d":"15.08%"},2.021875,null,11.384875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W29<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM29*Bilans!F29+BN29","v":4.334046296296297},4.170497379454927,179.85269948899375,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.339236292068087},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.358525},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY29","v":2.7333427620756137}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R30*Bilans!F30+S30","v":11.856349999999999},{"v":0.20258131718446235,"d":"20.26%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D13'!$C$39+'D13'!$C$40)","v":2.401875},null,9.454474999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC30*Bilans!F30+AD30","v":4.333775},4.170236320754717,217.8739965778302,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.16120642002439},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ30*Bilans!F30+AK30","v":10.6108},{"v":0.22636134881441553,"d":"22.64%"},2.401875,null,8.208924999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU30*Bilans!F30+AV30","v":3.328125},3.202535377358491,167.31646079009437,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.04459188069594},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB30*Bilans!F30+BC30","v":11.856349999999999},{"v":0.20258131718446235,"d":"20.26%"},2.401875,null,9.454474999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W30<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM30*Bilans!F30+BN30","v":4.058194444444444},3.905055031446541,204.01960011792454,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.25866843290929},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.075805},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY30","v":2.9845845234011907}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R31*Bilans!F31+S31","v":11.2061},{"v":0.22855855293099295,"d":"22.86%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D13'!$C$39+'D13'!$C$40)","v":2.56125},null,8.64485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC31*Bilans!F31+AD31","v":4.14465},3.988248113207548,223.6210717075472,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.13585763645692},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ31*Bilans!F31+AK31","v":10.5088},{"v":0.2437243072472594,"d":"24.37%"},2.56125,null,7.9475500000000014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU31*Bilans!F31+AV31","v":3.16875},3.049174528301887,170.9672158018868,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.72127253741733},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB31*Bilans!F31+BC31","v":11.2061},{"v":0.22855855293099295,"d":"22.86%"},2.56125,null,8.64485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W31<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM31*Bilans!F31+BN31","v":3.9425000000000003},3.79372641509434,212.71424009433966,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":19.06576597411317},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.95723},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY31","v":3.104256348001339}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R37*Bilans!F37+S37","v":10.66662037037037},{"v":0.28681765111827745,"d":"28.68%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D13'!$C$39+'D13'!$C$40)","v":3.059375},null,7.607245370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC37*Bilans!F37+AD37","v":3.7191203703703706},3.578776205450734,243.4462513757862,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.520183705912377},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":10.43863425925926},{"v":0.293081922789495,"d":"29.31%"},3.059375,null,7.37925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU37*Bilans!F37+AV37","v":2.8809259259259257},2.7722117400419286,188.57970361635222,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.654237925806054},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB37*Bilans!F37+BC37","v":10.66662037037037},{"v":0.28681765111827745,"d":"28.68%"},3.059375,null,7.607245370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W37<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM37*Bilans!F37+BN37","v":3.7191203703703706},3.578776205450734,243.4462513757862,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.520183705912377},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F37*BT37+BU37","v":2.724092592592593},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY37","v":3.36992950421819}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R44*Bilans!F44+S44","v":10.67537037037037},{"v":0.2976477527017885,"d":"29.76%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D13'!$C$39+'D13'!$C$40)","v":3.1775},null,7.49787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC44*Bilans!F44+AD44","v":3.6333703703703706},3.496262054507338,247.74512918238997,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.144893767947437},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":10.44475925925926},{"v":0.30421955366593556,"d":"30.42%"},3.1775,null,7.26725925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU44*Bilans!F44+AV44","v":2.8319259259259257},2.7250607966457023,193.09780805031446,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":33.54398555530083},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB44*Bilans!F44+BC44","v":10.67537037037037},{"v":0.2976477527017885,"d":"29.76%"},3.1775,null,7.49787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W44<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM44*Bilans!F44+BN44","v":3.6333703703703706},3.496262054507338,247.74512918238997,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.144893767947437},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F44*BT44+BU44","v":2.681392592592593},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY44","v":3.4235941522923405}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R61*Bilans!F61+S61","v":10.687083333333334},{"v":0.31211743147881005,"d":"31.21%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D13'!$C$39+'D13'!$C$40)","v":3.335625},null,7.351458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC61*Bilans!F61+AD61","v":3.5185833333333334},3.385806603773585,252.76739200471698,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.443724426748176},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":10.452958333333333},{"v":0.31910822693735025,"d":"31.91%"},3.335625,null,7.117333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU61*Bilans!F61+AV61","v":2.7663333333333333},2.661943396226415,198.72738424528302,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":36.17843645230113},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB61*Bilans!F61+BC61","v":10.687083333333334},{"v":0.31211743147881005,"d":"31.21%"},3.335625,null,7.351458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W61<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM61*Bilans!F61+BN61","v":3.5185833333333334},3.385806603773585,252.76739200471698,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.443724426748176},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F61*BT61+BU61","v":2.6242333333333336},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY61","v":3.4981645432951844}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R71*Bilans!F71+S71","v":11.591149999999999},{"v":0.21282400797159903,"d":"21.28%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D13'!$C$39+'D13'!$C$40)","v":2.466875},null,9.124274999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC71*Bilans!F71+AD71","v":4.256641666666667},4.096013679245283,220.38601601179246,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.94536577152959},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ71*Bilans!F71+AK71","v":10.5692},{"v":0.23340224425689737,"d":"23.34%"},2.466875,null,8.102325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU71*Bilans!F71+AV71","v":3.263125},3.13998820754717,168.94706550707548,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.10468492625934},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB71*Bilans!F71+BC71","v":11.591149999999999},{"v":0.21282400797159903,"d":"21.28%"},2.466875,null,9.124274999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W71<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM71*Bilans!F71+BN71","v":4.011009259259259},3.8596504192872114,207.66849080974842,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.983092368458113},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.027445},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY71","v":3.032259875901957}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R77*Bilans!F77+S77","v":10.854199999999999},{"v":0.24391479795839402,"d":"24.39%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D13'!$C$39+'D13'!$C$40)","v":2.6475},null,8.206699999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC77*Bilans!F77+AD77","v":4.0423},3.8897603773584906,226.15066833962265,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.281547633772853},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ77*Bilans!F77+AK77","v":10.4536},{"v":0.25326203413178233,"d":"25.33%"},2.6475,null,7.8061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU77*Bilans!F77+AV77","v":3.0825},2.966179245283019,172.45366132075475,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.285255474452555},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB77*Bilans!F77+BC77","v":10.854199999999999},{"v":0.24391479795839402,"d":"24.39%"},2.6475,null,8.206699999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W77<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM77*Bilans!F77+BN77","v":3.879888888888889},3.733477987421384,217.06441018867926,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":20.08866806036828},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.89306},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY77","v":3.173110823833588}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R94*Bilans!F94+S94","v":10.658333333333333},{"v":0.27654417513682567,"d":"27.65%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D13'!$C$39+'D13'!$C$40)","v":2.9475000000000002},null,7.710833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC94*Bilans!F94+AD94","v":3.8003333333333336},3.656924528301887,238.94344867924534,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":23.04904007388413},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":10.432833333333335},{"v":0.28252152659073115,"d":"28.25%"},2.9475000000000002,null,7.485333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU94*Bilans!F94+AV94","v":2.9273333333333333},2.8168679245283017,184.05415018867924,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":29.922808686216463},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB94*Bilans!F94+BC94","v":10.658333333333333},{"v":0.27654417513682567,"d":"27.65%"},2.9475000000000002,null,7.710833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W94<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM94*Bilans!F94+BN94","v":3.8003333333333336},3.656924528301887,238.94344867924534,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":23.04904007388413},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F94*BT94+BU94","v":2.7645333333333335},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY94","v":3.320632777081123}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R104*Bilans!F104+S104","v":15.348537499999999},{"v":0.09149894574645957,"d":"9.15%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D13'!$C$39+'D13'!$C$40)","v":1.4043750000000002},null,13.9441625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC104*Bilans!F104+AD104","v":5.5688125},5.358668632075472,151.67711563089622,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.813903323195026},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ104*Bilans!F104+AK104","v":15.348537499999999},{"v":0.09149894574645957,"d":"9.15%"},1.4043750000000002,null,13.9441625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU104*Bilans!F104+AV104","v":5.5688125},5.358668632075472,151.67711563089622,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.813903323195026},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB104*Bilans!F104+BC104","v":15.348537499999999},{"v":0.09149894574645957,"d":"9.15%"},1.4043750000000002,null,13.9441625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W104<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM104*Bilans!F104+BN104","v":5.078305555555556},4.886671383647799,138.31723351415093,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.472049404055377},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.7992874999999997},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY104","v":2.4162425191565524}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.7613125},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY116","v":2.4406374104783906}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.060074999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY119","v":2.26104197582557}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.22515},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY136","v":2.172703927671207}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.07635},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY142","v":2.2520146699866306}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.350312499999999},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY152","v":2.110193233244739}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.503762500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY169","v":2.038295758268781}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.2081},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY175","v":2.181507093462608}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F185*BT185+BU185","v":4.659924999999999},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY185","v":1.9699887873731876}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.558787499999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY201","v":2.013693334027963}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.1356},{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":1.9580000000000002},{"$f":"Bilans!F211*BT211+BU211","v":4.907865},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY211","v":1.8704670972001063}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.355737499999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY217","v":2.1075650219968494}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.1356},{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":1.9580000000000002},{"$f":"Bilans!F234*BT234+BU234","v":5.272855000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY234","v":1.7409923087207972}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.1057999999999995},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY244","v":2.2358614642700574}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R250*Bilans!F250+S250","v":15.669883333333333},{"v":0.07642047962492808,"d":"7.64%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D13'!$C$39+'D13'!$C$40)","v":1.1975},null,14.472383333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC250*Bilans!F250+AD250","v":5.782583333333333},5.564372641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ250*Bilans!F250+AK250","v":15.669883333333333},{"v":0.07642047962492808,"d":"7.64%"},1.1975,null,{"$f":"AL250-AN250","v":14.472383333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU250*Bilans!F250+AV250","v":5.782583333333333},5.564372641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB250*Bilans!F250+BC250","v":15.669883333333333},{"v":0.07642047962492808,"d":"7.64%"},1.1975,null,{"$f":"BD250-BF250","v":14.472383333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W250<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM250*Bilans!F250+BN250","v":5.228481481481482},5.031180293501048,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F250*BT250+BU250","v":3.92755},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY250","v":2.3373349798220264}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D13'!$C$39+'D13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W260<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.5704125},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY260","v":2.0085714363856657}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R277*Bilans!F277+S277","v":16.247529166666666},{"v":0.05081541885727756,"d":"5.08%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D13'!$C$39+'D13'!$C$40)","v":0.8256250000000005},null,15.421904166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC277*Bilans!F277+AD277","v":6.166854166666666},5.934142688679245,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ277*Bilans!F277+AK277","v":16.247529166666666},{"v":0.05081541885727756,"d":"5.08%"},0.8256250000000005,null,15.421904166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU277*Bilans!F277+AV277","v":6.166854166666666},5.934142688679245,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB277*Bilans!F277+BC277","v":16.247529166666666},{"v":0.05081541885727756,"d":"5.08%"},0.8256250000000005,null,15.421904166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W277<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM277*Bilans!F277+BN277","v":5.498435185185185},5.290947064989518,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.1581125},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY277","v":2.2077324747707046}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R286*Bilans!F286+S286","v":15.741724999999999},{"v":0.0731336622892345,"d":"7.31%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D13'!$C$39+'D13'!$C$40)","v":1.1512499999999999},null,14.590475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC286*Bilans!F286+AD286","v":5.830375},5.610360849056604,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":15.741724999999999},{"v":0.0731336622892345,"d":"7.31%"},1.1512499999999999,null,14.590475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU286*Bilans!F286+AV286","v":5.830375},5.610360849056604,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB286*Bilans!F286+BC286","v":15.741724999999999},{"v":0.0731336622892345,"d":"7.31%"},1.1512499999999999,null,14.590475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W286<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM286*Bilans!F286+BN286","v":5.2620555555555555},5.063487421383647,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F286*BT286+BU286","v":3.956225},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY286","v":2.320393809755512}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R292*Bilans!F292+S292","v":14.6875},{"v":0.11259574468085105,"d":"11.26%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D13'!$C$39+'D13'!$C$40)","v":1.6537499999999998},null,13.03375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.265000000000001},5.0663207547169815,173.72413867924524,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.731010558069379},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":13.316083333333335},{"v":0.12419192330077035,"d":"12.42%"},1.6537499999999998,null,11.662333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU292*Bilans!F292+AV292","v":3.9906666666666664},3.840075471698113,131.67618792452828,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.519070478174562},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB292*Bilans!F292+BC292","v":14.6875},{"v":0.11259574468085105,"d":"11.26%"},1.6537499999999998,null,13.03375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W292<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM292*Bilans!F292+BN292","v":4.447277777777779},4.279455974842768,146.74254537735848,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.336383937592723},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F292*BT292+BU292","v":3.6279333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY292","v":2.5303662323820726}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R309*Bilans!F309+S309","v":13.924999999999999},{"v":0.13518850987432676,"d":"13.52%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D13'!$C$39+'D13'!$C$40)","v":1.8825},null,12.042499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC309*Bilans!F309+AD309","v":4.96},4.7728301886792455,189.8631849056604,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.751733870967742},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":11.450499999999998},{"v":0.16440330116588797,"d":"16.44%"},1.8825,null,9.567999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU309*Bilans!F309+AV309","v":3.8279999999999994},3.68354716981132,146.53150641509433,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.931191222570536},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB309*Bilans!F309+BC309","v":13.924999999999999},{"v":0.13518850987432676,"d":"13.52%"},1.8825,null,12.042499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W309<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM309*Bilans!F309+BN309","v":4.281222222222223},4.119666666666668,163.88034000000007,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.456396148555706},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F309*BT309+BU309","v":3.4612},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY309","v":2.6522593320235757}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R315*Bilans!F315+S315","v":15.174999999999997},{"v":0.09934102141680401,"d":"9.93%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D13'!$C$39+'D13'!$C$40)","v":1.5075000000000005},null,13.667499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.459999999999999},5.2539622641509425,161.71695849056607,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.557382029734975},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":14.50883333333333},{"v":0.10390222048637043,"d":"10.39%"},1.5075000000000005,null,13.00133333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU315*Bilans!F315+AV315","v":4.094666666666666},3.9401509433962256,121.27784603773587,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.077329668435272},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB315*Bilans!F315+BC315","v":15.174999999999997},{"v":0.09934102141680401,"d":"9.93%"},1.5075000000000005,null,13.667499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W315<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM315*Bilans!F315+BN315","v":4.5534444444444455},4.381616352201259,134.8661513207548,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.061998314857533},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F315*BT315+BU315","v":3.734533333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY315","v":2.458138455496448}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R325*Bilans!F325+S325","v":12.381649999999999},{"v":0.18358821320260227,"d":"18.36%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D13'!$C$39+'D13'!$C$40)","v":2.2731250000000003},null,10.108524999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC325*Bilans!F325+AD325","v":4.486558333333333},4.317254245283019,212.21463242688685,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.687564455876322},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ325*Bilans!F325+AK325","v":10.693200000000001},{"v":0.21257668424793327,"d":"21.26%"},2.2731250000000003,null,8.420075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU325*Bilans!F325+AV325","v":3.4568749999999997},3.3264268867924525,163.51051362028306,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.062481202207884},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB325*Bilans!F325+BC325","v":12.381649999999999},{"v":0.18358821320260227,"d":"18.36%"},2.2731250000000003,null,10.108524999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W325<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM325*Bilans!F325+BN325","v":4.1516574074074075},3.9949910901467507,196.3737870361636,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.872363309243513},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.171595},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY325","v":2.8944427015429146}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R342*Bilans!F342+S342","v":10.647037037037038},{"v":0.2625143493234076,"d":"26.25%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D13'!$C$39+'D13'!$C$40)","v":2.795},null,7.852037037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC342*Bilans!F342+AD342","v":3.9110370370370373},3.7634507337526206,232.12964125786164,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.142086247177144},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":10.424925925925926},{"v":0.2681074206051735,"d":"26.81%"},2.795,null,7.629925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU342*Bilans!F342+AV342","v":2.9905925925925922},2.8777400419287207,177.49900578616348,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":27.649196536415577},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB342*Bilans!F342+BC342","v":10.647037037037038},{"v":0.2625143493234076,"d":"26.25%"},2.795,null,7.852037037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W342<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM342*Bilans!F342+BN342","v":3.9110370370370373},3.7634507337526206,232.12964125786164,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.142086247177144},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F342*BT342+BU342","v":2.8196592592592595},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY342","v":3.2557125368444835}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R352*Bilans!F352+S352","v":10.666342592592594},{"v":0.2864735473734011,"d":"28.65%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D13'!$C$39+'D13'!$C$40)","v":3.055625},null,7.610717592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC352*Bilans!F352+AD352","v":3.721842592592593},3.58139570230608,243.30211703616357,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.46983167583817},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":10.438439814814815},{"v":0.2927281331510181,"d":"29.27%"},3.055625,null,7.382814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU352*Bilans!F352+AV352","v":2.882481481481481},2.7737085953878404,188.43189342767295,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":31.595298131073523},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB352*Bilans!F352+BC352","v":10.666342592592594},{"v":0.2864735473734011,"d":"28.65%"},3.055625,null,7.610717592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W352<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM352*Bilans!F352+BN352","v":3.721842592592593},3.58139570230608,243.30211703616357,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.46983167583817},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F352*BT352+BU352","v":2.7254481481481485},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY352","v":3.368253403110056}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R358*Bilans!F358+S358","v":10.644675925925926},{"v":0.25957812330107644,"d":"25.96%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D13'!$C$39+'D13'!$C$40)","v":2.763125},null,7.881550925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC358*Bilans!F358+AD358","v":3.934175925925926},3.785716457023061,230.60691797955977,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.757061679625235},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":10.423273148148148},{"v":0.26509187284331226,"d":"26.51%"},2.763125,null,7.6601481481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU358*Bilans!F358+AV358","v":3.0038148148148145},2.8904633123689725,176.07257267295594,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":27.186074171478392},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB358*Bilans!F358+BC358","v":10.644675925925926},{"v":0.25957812330107644,"d":"25.96%"},2.763125,null,7.881550925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W358<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM358*Bilans!F358+BN358","v":3.934175925925926},3.785716457023061,230.60691797955977,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.757061679625235},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F358*BT358+BU358","v":2.8311814814814817},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY358","v":3.2424625761526076}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R369*Bilans!F369+S369","v":10.68335},{"v":0.25173517670019235,"d":"25.17%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D13'!$C$39+'D13'!$C$40)","v":2.689375},null,7.993975000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC369*Bilans!F369+AD369","v":3.9926083333333335},3.8419438679245284,227.2317700683962,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.858970516718333},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ369*Bilans!F369+AK369","v":10.4268},{"v":0.25792908658457053,"d":"25.79%"},2.689375,null,7.737425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU369*Bilans!F369+AV369","v":3.040625},2.9258844339622643,173.0514348466981,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":26.076576748685085},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB369*Bilans!F369+BC369","v":10.68335},{"v":0.25173517670019235,"d":"25.17%"},2.689375,null,7.993975000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W369<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM369*Bilans!F369+BN369","v":3.849490740740741},3.7042269392033544,219.0865023191824,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":20.597293646487206},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.861905},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY369","v":3.207653643290046}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R370*Bilans!F370+S370","v":10.653333333333334},{"v":0.27033792240300375,"d":"27.03%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D13'!$C$39+'D13'!$C$40)","v":2.88},null,7.773333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC370*Bilans!F370+AD370","v":3.8493333333333335},3.7040754716981135,236.02368905660379,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":22.191448481020394},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":10.429333333333334},{"v":0.27614420864229094,"d":"27.61%"},2.88,null,7.549333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU370*Bilans!F370+AV370","v":2.9553333333333334},2.843811320754717,181.20765735849056,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":28.904449250938814},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB370*Bilans!F370+BC370","v":10.653333333333334},{"v":0.27033792240300375,"d":"27.03%"},2.88,null,7.773333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W370<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM370*Bilans!F370+BN370","v":3.8493333333333335},3.7040754716981135,236.02368905660379,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":22.191448481020394},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F370*BT370+BU370","v":2.7889333333333335},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY370","v":3.2915810106611847}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R371*Bilans!F371+S371","v":10.98935},{"v":0.23790078576075926,"d":"23.79%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D13'!$C$39+'D13'!$C$40)","v":2.614375},null,8.374975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC371*Bilans!F371+AD371","v":4.0816083333333335},3.927585377358491,225.22738346462265,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.83474015013065},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ371*Bilans!F371+AK371","v":10.4748},{"v":0.24958710428838735,"d":"24.96%"},2.614375,null,7.860425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU371*Bilans!F371+AV371","v":3.115625},2.998054245283019,171.92342069575471,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":24.674353413180718},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB371*Bilans!F371+BC371","v":10.98935},{"v":0.23790078576075926,"d":"23.79%"},2.614375,null,8.374975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W371<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM371*Bilans!F371+BN371","v":3.903935185185185},3.7566168763102725,215.42319477201258,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.691933576324097},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.917705},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY371","v":3.1463084856076953}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.137622546417598},{"$f":"SUM(AF7:AF372)/229","v":3.98377314726548},{"$f":"SUM(AG7:AG372)/Z373","v":3.7559175949158345},{"$f":"SUM(AH7:AH372)","v":4134.656920782835},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.437260458110951},{"$f":"SUM(AX7:AX372)/229","v":3.309551073393571},{"$f":"SUM(AY7:AY372)/AR373","v":2.981864672176832},{"$f":"SUM(AZ7:AZ372)","v":5243.125369400966},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11624.079868378714},{"$f":"SUM(BK7:BK372)","v":19.04493162128181},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.914228664078926},{"$f":"SUM(BP7:BP372)/229","v":3.7652664269039615},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5120869478115337},{"$f":"SUM(BR7:BR372)","v":4552.102479930862},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1305.3534733554955},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":987.2726766305561},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.576310885905467}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D10","index":25,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4957.792515190071},null,null,"COP",{"$f":"K13","v":3.836132292573835},{"$f":"L13","v":3.10898520963414},{"$f":"M13","v":3.6304634556301956},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9982470465222888},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.836132292573835},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":1.7529534777112055E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.836426331250177},{"$f":"L14","v":3.109279248310482},{"$f":"M14","v":3.632219487349816}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.836426331250177},{"$nulls":10},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R7*Bilans!F7+S7","v":10.269883333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2576708920743988,"d":"25.77%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D10'!$C$39+'D10'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":7.623633333333332},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC7*Bilans!F7+AD7","v":4.165216666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.008038679245283},{"$f":"AF7*Z7","v":232.9071276509434},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":18.70288836985859},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":9.938083333333331},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.266273677855388,"d":"26.63%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":7.291833333333331},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU7*Bilans!F7+AV7","v":3.0723166666666666},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9563801886792453},{"$f":"AX7*AR7","v":171.79525276415094},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.355974271187705},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB7*Bilans!F7+BC7","v":10.269883333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2576708920743988,"d":"25.77%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":7.623633333333332},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W7<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM7*Bilans!F7+BN7","v":3.9770740740740735},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.826995807127882},{"$f":"BP7*BJ7","v":222.3867263522012},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.58766190973647},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F7*BT7+BU7","v":2.8899966666666668},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.1764742519887563}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R8*Bilans!F8+S8","v":10.09},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.30872150644202184,"d":"30.87%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D10'!$C$39+'D10'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":6.975},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.817185185185185},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6731404612159326},{"$f":"AF8*Z8","v":254.76902238993708},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":24.35910114103858},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":9.762407407407407},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3190811313238614,"d":"31.91%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":6.647407407407407},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.866296296296296},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7581341719077566},{"$f":"AX8*AR8","v":191.304186163522},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":32.44019123917819},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB8*Bilans!F8+BC8","v":10.09},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.30872150644202184,"d":"30.87%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":6.975},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W8<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.817185185185185},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6731404612159326},{"$f":"BP8*BJ8","v":254.76902238993708},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":24.35910114103858},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.7102814814814815},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.3871020640195906}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":2993.5641658192208},{"$nulls":9},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R9*Bilans!F9+S9","v":10.09},{"v":0.32049058473736375,"d":"32.05%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D10'!$C$39+'D10'!$C$40)","v":3.23375},null,6.856249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.736259259259259},3.5952683438155133,259.61432710691827,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":25.90930386607602},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":9.73162037037037},{"v":0.33229306908084094,"d":"33.23%"},3.23375,null,6.49787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.8223148148148147},2.7158123689727462,196.10881116352203,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":34.2994608406008},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB9*Bilans!F9+BC9","v":10.09},{"v":0.32049058473736375,"d":"32.05%"},3.23375,null,6.856249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W9<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.736259259259259},3.5952683438155133,259.61432710691827,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":25.90930386607602},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.6708740740740744},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4370770562002173}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R10*Bilans!F10+S10","v":10.09},{"v":0.39575074331020815,"d":"39.58%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D10'!$C$39+'D10'!$C$40)","v":3.993125},null,6.096875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.2187592592592593},3.0972966457023063,280.10402215408806,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":37.66547520137429},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":9.53474537037037},{"v":0.4187972352579868,"d":"41.88%"},3.993125,null,5.54162037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.5410648148148147},2.5410648148148147,229.80119652777776,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":45.910340153406096},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB10*Bilans!F10+BC10","v":10.09},{"v":0.39575074331020815,"d":"39.58%"},3.993125,null,6.096875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W10<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.2187592592592593},3.0972966457023063,280.10402215408806,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":37.66547520137429},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.4188740740740746},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7951541580410835}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.88938541319482},{"$nulls":11},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R11*Bilans!F11+S11","v":10.09},{"v":0.38553022794846387,"d":"38.55%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D10'!$C$39+'D10'!$C$40)","v":3.89},null,6.199999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.289037037037037},3.1649224318658282,278.38657710691825,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":35.8518739219484},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":9.561481481481481},{"v":0.4068407189339944,"d":"40.68%"},3.89,null,5.6714814814814805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.5792592592592594},2.5792592592592594,226.87164444444448,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":43.99263067202757},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB11*Bilans!F11+BC11","v":10.09},{"v":0.38553022794846387,"d":"38.55%"},3.89,null,6.199999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W11<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.289037037037037},3.1649224318658282,278.38657710691825,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":35.8518739219484},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.4530962962962968},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.7422093922118074}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R12*Bilans!F12+S12","v":10.09},{"v":0.3995911793855303,"d":"39.96%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D10'!$C$39+'D10'!$C$40)","v":4.031875},null,6.0581249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.1923518518518517},3.071885744234801,280.6628410220126,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":38.36758910099336},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":9.524699074074073},{"v":0.4233073369188781,"d":"42.33%"},4.031875,null,5.492824074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.526712962962963},2.526712962962963,230.85312986111114,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":46.64591970976786},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB12*Bilans!F12+BF8","v":3.115},{"v":1,"d":"100.00%"},4.031875,null,-0.9168750000000001,0.2274066036273446,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":70.58799565958766},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":20.777004340412343},null,{"$f":"IF(Bilans!W12<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W12<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.1923518518518517},2.349089098532495,165.81749109119644,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":65.5656649499656},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.406014814814815},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.8154378532812827}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3880.676886935135},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.836132292573835},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.10898520963414},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6304634556301956},{"$nulls":4},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R13*Bilans!F13+S13","v":10.09},{"v":0.394573835480674,"d":"39.46%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D10'!$C$39+'D10'!$C$40)","v":3.98125},null,6.10875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.226851851851852},3.1050838574423483,279.9233097484277,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":37.45261169718964},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":9.537824074074074},{"v":0.41741700927593356,"d":"41.74%"},3.98125,null,5.556574074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.545462962962963},2.545462962962963,229.4734861111111,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":45.68658106289332},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB13*Bilans!F13+BC13","v":10.09},{"v":0.394573835480674,"d":"39.46%"},3.98125,null,6.10875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W13<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.226851851851852},3.1050838574423483,279.9233097484277,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":37.45261169718964},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.422814814814815},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.7889812889812893}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.836426331250177},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.109279248310482},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.632219487349816},{"$nulls":4},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R14*Bilans!F14+S14","v":10.09},{"v":0.3517096134786918,"d":"35.17%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D10'!$C$39+'D10'!$C$40)","v":3.54875},null,6.54125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.5215925925925924},3.3887023060796646,270.31678295597476,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":30.366580096275012},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":9.649953703703703},{"v":0.36774787827613836,"d":"36.77%"},3.54875,null,6.101203703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.705648148148148},2.60354821802935,207.6850413522012,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.5242535887768},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB14*Bilans!F14+BC14","v":10.09},{"v":0.3517096134786918,"d":"35.17%"},3.54875,null,6.54125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W14<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.5215925925925924},3.3887023060796646,270.31678295597476,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":30.366580096275012},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.566340740740741},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.5770776087006717}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.000281945450876},{"$nulls":4},{"$f":"F11","v":3.88938541319482},{"$f":"F15","v":3.000281945450876},{"$f":"F28","v":3.6379215719893363},{"$nulls":4},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R15*Bilans!F15+S15","v":10.09},{"v":0.3865832507433102,"d":"38.66%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D10'!$C$39+'D10'!$C$40)","v":3.900625},null,6.189375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.2817962962962963},3.157954926624738,278.5789938522013,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":36.035140666693444},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":9.558726851851851},{"v":0.40806951181415085,"d":"40.81%"},3.900625,null,5.6581018518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.575324074074074},2.575324074074074,227.18221319444447,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":44.187584446401935},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB15*Bilans!F15+BC15","v":10.09},{"v":0.3865832507433102,"d":"38.66%"},3.900625,null,6.189375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W15<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.2817962962962963},3.157954926624738,278.5789938522013,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":36.035140666693444},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.449570370370371},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.7475959503102576}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.5970379749043717},{"$f":"F19","v":3.5970379749043717},{"$f":"F19","v":3.5970379749043717},{"$nulls":4},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R16*Bilans!F16+S16","v":10.09},{"v":0.3035183349851338,"d":"30.35%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D10'!$C$39+'D10'!$C$40)","v":3.0625},null,7.0275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.8529629629629625},3.707568134171907,252.48538993710685,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.694507240558437},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":9.776018518518518},{"v":0.31326659152688463,"d":"31.33%"},3.0625,null,6.7135185185185176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.8857407407407405},2.776844863731656,189.10313522012575,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":31.63626500975799},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB16*Bilans!F16+BC16","v":10.09},{"v":0.3035183349851338,"d":"30.35%"},3.0625,null,7.0275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W16<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.8529629629629625},3.707568134171907,252.48538993710685,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.694507240558437},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.7277037037037037},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.3654681729306977}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":720.9420173059028},{"$nulls":9},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R17*Bilans!F17+S17","v":10.09},{"v":0.31157086223984143,"d":"31.16%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D10'!$C$39+'D10'!$C$40)","v":3.14375},null,6.94625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.797592592592592},3.6542872117400416,255.98281918238996,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":24.728351868372073},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":9.754953703703704},{"v":0.3222721599187497,"d":"32.23%"},3.14375,null,6.611203703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.855648148148148},2.7478878406708596,192.48954323899375,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":32.88507582534328},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB17*Bilans!F17+BC17","v":10.09},{"v":0.31157086223984143,"d":"31.16%"},3.14375,null,6.94625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W17<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.797592592592592},3.6542872117400416,255.98281918238996,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":24.728351868372073},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.700740740740741},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.3990674712013167}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4957.792515190071},{"$nulls":5},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R18*Bilans!F18+S18","v":10.09},{"v":0.31423439048562934,"d":"31.42%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D10'!$C$39+'D10'!$C$40)","v":3.1706250000000002},null,6.919375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.7792777777777773},3.636663522012578,257.0939276886792,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.076983187471413},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":9.74798611111111},{"v":0.32525949092048934,"d":"32.53%"},3.1706250000000002,null,6.57736111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.8456944444444443},2.738309748427673,193.5848076650943,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":33.30395695825307},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB18*Bilans!F18+BC18","v":10.09},{"v":0.31423439048562934,"d":"31.42%"},3.1706250000000002,null,6.919375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W18<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.7792777777777773},3.636663522012578,257.0939276886792,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.076983187471413},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.691822222222222},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.410329227619457}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5970379749043717},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5351.456778318251},{"$nulls":5},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R19*Bilans!F19+S19","v":10.09},{"v":0.32129583746283447,"d":"32.13%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D10'!$C$39+'D10'!$C$40)","v":3.241875},null,6.848125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.730722222222222},3.589940251572327,259.92962391509434,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.017828558314157},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":9.729513888888889},{"v":0.3332000999250562,"d":"33.32%"},3.241875,null,6.487638888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.8193055555555557},2.7129166666666666,196.42873125,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.42879434802642},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB19*Bilans!F19+BC19","v":10.09},{"v":0.32129583746283447,"d":"32.13%"},3.241875,null,6.848125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W19<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.730722222222222},3.589940251572327,259.92962391509434,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.017828558314157},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.6681777777777778},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.4405503547989476}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6178.332332099082},{"$nulls":5},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R20*Bilans!F20+S20","v":10.09},{"v":0.3668855302279485,"d":"36.69%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D10'!$C$39+'D10'!$C$40)","v":3.7018750000000002},null,6.388125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.417240740740741},3.288288259958071,274.39121385220125,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":32.73558809025233},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":9.61025462962963},{"v":0.38520051160628477,"d":"38.52%"},3.7018750000000002,null,5.908379629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.6489351851851852},2.54897536687631,212.6992494889937,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.23032179864273},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB20*Bilans!F20+BC20","v":10.09},{"v":0.3668855302279485,"d":"36.69%"},3.7018750000000002,null,6.388125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W20<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.417240740740741},3.288288259958071,274.39121385220125,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":32.73558809025233},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5155259259259264},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.649336270156303}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R21*Bilans!F21+S21","v":9.8885},{"v":0.419426606664307,"d":"41.94%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D10'!$C$39+'D10'!$C$40)","v":4.1475},null,5.7410000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.1239375000000003},3.1239375000000003,294.08747625000007,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.87420923113859},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ21*Bilans!F21+AK21","v":9.937000000000001},{"v":0.4173794907919895,"d":"41.74%"},4.1475,null,5.789500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU21*Bilans!F21+AV21","v":2.3678250000000003},2.3678250000000003,222.90704550000007,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":51.28782743657154},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB21*Bilans!F21+BC21","v":9.401375},{"v":0.4411588730371887,"d":"44.12%"},4.1475,null,5.253875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W21<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM21*Bilans!F21+BN21","v":2.0705000000000005},2.0705000000000005,194.91687000000007,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":58.65278918135716},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F21*BT21+BU21","v":2.3678250000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8769757055525638}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R22*Bilans!F22+S22","v":10.09},{"v":0.2888379583746284,"d":"28.88%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D10'!$C$39+'D10'!$C$40)","v":2.914375},null,7.175625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.953907407407407},3.8047033542976934,245.57457800314464,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.88424227763992},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":9.814421296296295},{"v":0.2969482266977686,"d":"29.69%"},2.914375,null,6.900046296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.9406018518518517},2.8296357442348006,182.6388391116352,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":29.4253598434509},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB22*Bilans!F22+BC22","v":10.09},{"v":0.2888379583746284,"d":"28.88%"},2.914375,null,7.175625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W22<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.953907407407407},3.8047033542976934,245.57457800314464,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.88424227763992},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7768592592592594},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.3058931486678262}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R23*Bilans!F23+S23","v":10.09},{"v":0.3347993062438057,"d":"33.48%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D10'!$C$39+'D10'!$C$40)","v":3.378125},null,6.711875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.6378703703703703},3.5005922431865826,264.90731800314467,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.88692404549695},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":9.694189814814814},{"v":0.34846903810749563,"d":"34.85%"},3.378125,null,6.316064814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.7688425925925926},2.664357966457023,201.62528911163525,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.63950236004246},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB23*Bilans!F23+BC23","v":10.09},{"v":0.3347993062438057,"d":"33.48%"},3.378125,null,6.711875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W23<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.6378703703703703},3.5005922431865826,264.90731800314467,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.88692404549695},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.622962962962963},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.499858796950014}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R24*Bilans!F24+S24","v":10.039625000000001},{"v":0.4058294009985432,"d":"40.58%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D10'!$C$39+'D10'!$C$40)","v":4.074375},null,5.965250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC24*Bilans!F24+AD24","v":3.1659843750000007},3.1659843750000007,292.48946648437504,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.64284212552374},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ24*Bilans!F24+AK24","v":10.044250000000002},{"v":0.4056425317967991,"d":"40.56%"},4.074375,null,5.969875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU24*Bilans!F24+AV24","v":2.3919562500000002},2.3919562500000002,220.98087815625,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":49.82392550030962},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB24*Bilans!F24+BC24","v":9.490343750000001},{"v":0.42931795805605033,"d":"42.93%"},4.074375,null,5.415968750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W24<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM24*Bilans!F24+BN24","v":2.120333333333334},2.120333333333334,195.88699500000004,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":56.206563433422396},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F24*BT24+BU24","v":2.3919562500000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8378628371651864}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R25*Bilans!F25+S25","v":10.09},{"v":0.375681367690783,"d":"37.57%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D10'!$C$39+'D10'!$C$40)","v":3.790625},null,6.2993749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.356759259259259},3.2300890985324946,276.4148746069182,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":34.17606964778574},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":9.58724537037037},{"v":0.3953820783303434,"d":"39.54%"},3.790625,null,5.79662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.616064814814815},2.517345387840671,215.42183156446538,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":43.85244493394363},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB25*Bilans!F25+BC25","v":10.09},{"v":0.375681367690783,"d":"37.57%"},3.790625,null,6.2993749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W25<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.356759259259259},3.2300890985324946,276.4148746069182,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":34.17606964778574},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.4860740740740743},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6925689768190213}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11622.347795659583},null,{"$f":"F26/F28","v":3194.776898201271},{"$nulls":9},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R26*Bilans!F26+S26","v":9.971166666666667},{"v":0.4119377538569542,"d":"41.19%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D10'!$C$39+'D10'!$C$40)","v":4.1075},null,5.863666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC26*Bilans!F26+AD26","v":3.1469375000000004},3.1469375000000004,293.23163625000007,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.19656411987845},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":9.995666666666668},{"v":0.4109280688298262,"d":"41.09%"},4.1075,null,5.8881666666666685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU26*Bilans!F26+AV26","v":2.381025},2.381025,221.86390950000003,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":50.48338425678017},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB26*Bilans!F26+BC26","v":9.450041666666667},{"v":0.4346541681914982,"d":"43.47%"},4.1075,null,5.342541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W26<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM26*Bilans!F26+BN26","v":2.0977592592592598},2.0977592592592598,195.46920777777785,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":57.300283371145575},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F26*BT26+BU26","v":2.381025},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8554824077865626}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":20.777004340412343},{"$nulls":11},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R27*Bilans!F27+S27","v":10.09},{"v":0.3709737363726462,"d":"37.10%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D10'!$C$39+'D10'!$C$40)","v":3.743125},null,6.346875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.38912962962963},3.2612379454926628,275.362625927673,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":33.39871294903191},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":9.599560185185185},{"v":0.3899267182861869,"d":"38.99%"},3.743125,null,5.856435185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.6336574074074073},2.534274109014675,213.9814343946541,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":42.979230073241176},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB27*Bilans!F27+BC27","v":10.09},{"v":0.3709737363726462,"d":"37.10%"},3.743125,null,6.346875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W27<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.38912962962963},3.2612379454926628,275.362625927673,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":33.39871294903191},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.5018370370370375},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.669303741250873}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6379215719893363},{"$nulls":11},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R28*Bilans!F28+S28","v":10.09},{"v":0.3147299306243806,"d":"31.47%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D10'!$C$39+'D10'!$C$40)","v":3.175625},null,6.914375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.77587037037037},3.6333846960167713,257.2981372484276,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":25.142217971069012},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":9.746689814814815},{"v":0.32581574466164914,"d":"32.58%"},3.175625,null,6.5710648148148145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.8438425925925928},2.736527777777778,193.78721458333334,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":33.38221184591179},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB28*Bilans!F28+BC28","v":10.09},{"v":0.3147299306243806,"d":"31.47%"},3.175625,null,6.914375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W28<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.77587037037037},3.6333846960167713,257.2981372484276,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":25.142217971069012},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.690162962962963},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.412432676527926}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R29*Bilans!F29+S29","v":12.359458333333333},{"v":0.16358928890492103,"d":"16.36%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D10'!$C$39+'D10'!$C$40)","v":2.021875},null,10.337583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC29*Bilans!F29+AD29","v":4.922791666666667},4.737025943396227,204.28424380896232,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.743919215294607},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":10.728958333333333},{"v":0.18845026117011981,"d":"18.85%"},2.021875,null,8.707083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU29*Bilans!F29+AV29","v":3.680041666666667},3.541172169811321,152.71304982311324,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.709840508252984},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB29*Bilans!F29+BC29","v":12.359458333333333},{"v":0.16358928890492103,"d":"16.36%"},2.021875,null,10.337583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W29<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM29*Bilans!F29+BN29","v":4.4025740740740735},4.236439203354297,182.69644064465407,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.13160589108719},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F29*BT29+BU29","v":3.377841666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.717711753807288}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R30*Bilans!F30+S30","v":11.087725},{"v":0.21662469081799918,"d":"21.66%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D10'!$C$39+'D10'!$C$40)","v":2.401875},null,8.68585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC30*Bilans!F30+AD30","v":4.4617249999999995},4.293358018867924,224.3064896957547,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.697747475010495},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":10.247625},{"v":0.23438357668240203,"d":"23.44%"},2.401875,null,7.845749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU30*Bilans!F30+AV30","v":3.310175},3.1852627358490566,166.41405163443397,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.15870984251322},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB30*Bilans!F30+BC30","v":11.087725},{"v":0.21662469081799918,"d":"21.66%"},2.401875,null,8.68585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W30<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM30*Bilans!F30+BN30","v":4.1436111111111105},3.9872484276729554,208.31379410377357,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.902897128818683},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F30*BT30+BU30","v":3.080935},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.979614954551135}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R31*Bilans!F31+S31","v":10.554350000000001},{"v":0.24267245259063794,"d":"24.27%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D10'!$C$39+'D10'!$C$40)","v":2.56125},null,7.993100000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC31*Bilans!F31+AD31","v":4.26835},4.107280188679245,230.29520017924526,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.610266813391867},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":10.04575},{"v":0.2549585645671055,"d":"25.50%"},2.56125,null,7.484500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU31*Bilans!F31+AV31","v":3.15505},3.0359915094339622,170.22804393396225,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.82427611383058},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB31*Bilans!F31+BC31","v":10.554350000000001},{"v":0.24267245259063794,"d":"24.27%"},2.56125,null,7.993100000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W31<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM31*Bilans!F31+BN31","v":4.034999999999999},3.882735849056603,217.70499905660373,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.62869451126176},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F31*BT31+BU31","v":2.95641},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.1051173551706293}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R37*Bilans!F37+S37","v":10.09},{"v":0.3032086223984143,"d":"30.32%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D10'!$C$39+'D10'!$C$40)","v":3.059375},null,7.030625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.8550925925925923},3.709617400419287,252.346723663522,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.65533706793634},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":9.776828703703703},{"v":0.3129209984870691,"d":"31.29%"},3.059375,null,6.717453703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.886898148148148},2.7779585953878403,188.97063345125784,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.588753750935087},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB37*Bilans!F37+BC37","v":10.09},{"v":0.3032086223984143,"d":"30.32%"},3.059375,null,7.030625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W37<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.8550925925925923},3.709617400419287,252.346723663522,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.65533706793634},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.728740740740741},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3641891525055647}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R44*Bilans!F44+S44","v":10.09},{"v":0.3149157581764123,"d":"31.49%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D10'!$C$39+'D10'!$C$40)","v":3.1775},null,6.9125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.7745925925925925},3.6321551362683437,257.3745129559748,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":25.166711379490668},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":9.746203703703703},{"v":0.3260243779629296,"d":"32.60%"},3.1775,null,6.568703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.843148148148148},2.735859538784067,193.863006918239,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":33.41158371040724},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB44*Bilans!F44+BC44","v":10.09},{"v":0.3149157581764123,"d":"31.49%"},3.1775,null,6.9125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W44<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.7745925925925925},3.6321551362683437,257.3745129559748,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":25.166711379490668},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.689540740740741},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.4132221389855903}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R61*Bilans!F61+S61","v":10.09},{"v":0.3305872150644202,"d":"33.06%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D10'!$C$39+'D10'!$C$40)","v":3.335625},null,6.754375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.6668333333333334},3.5284622641509436,263.4173503301887,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":27.293745204095},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":9.705208333333333},{"v":0.3436943222067189,"d":"34.37%"},3.335625,null,6.369583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.7845833333333334},2.6795047169811324,200.03842464622645,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":35.94132504775065},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB61*Bilans!F61+BC61","v":10.09},{"v":0.3305872150644202,"d":"33.06%"},3.335625,null,6.754375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W61<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.6668333333333334},3.5284622641509436,263.4173503301887,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":27.293745204095},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.6370666666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.481140661340884}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R71*Bilans!F71+S71","v":10.870191666666667},{"v":0.2269394207247189,"d":"22.69%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D10'!$C$39+'D10'!$C$40)","v":2.466875},null,8.403316666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC71*Bilans!F71+AD71","v":4.382858333333333},4.2174674528301885,226.9208362995283,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.45737655981732},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":10.165291666666667},{"v":0.2426762635930269,"d":"24.27%"},2.466875,null,7.698416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU71*Bilans!F71+AV71","v":3.2469083333333337},3.124383490566038,168.10745370990566,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.215086659360573},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB71*Bilans!F71+BC71","v":10.870191666666667},{"v":0.2269394207247189,"d":"22.69%"},2.466875,null,8.403316666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W71<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM71*Bilans!F71+BN71","v":4.099314814814814},3.944623689727463,212.24047762578616,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.595708858300622},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F71*BT71+BU71","v":3.0301483333333334},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0295546587653304}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R77*Bilans!F77+S77","v":10.2657},{"v":0.2578976591951839,"d":"25.79%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D10'!$C$39+'D10'!$C$40)","v":2.6475},null,7.618200000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC77*Bilans!F77+AD77","v":4.1636999999999995},4.006579245283018,232.9425173207547,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":18.719360184451332},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":9.936499999999999},{"v":0.2664419061037589,"d":"26.64%"},2.6475,null,7.288999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU77*Bilans!F77+AV77","v":3.0711},2.9552094339622643,171.81587649056604,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.37911497509036},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB77*Bilans!F77+BC77","v":10.2657},{"v":0.2578976591951839,"d":"25.79%"},2.6475,null,7.618200000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W77<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM77*Bilans!F77+BN77","v":3.976222222222222},3.8261761006289303,222.453878490566,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.601972838540217},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F77*BT77+BU77","v":2.88902},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.17754809589411}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R94*Bilans!F94+S94","v":10.09},{"v":0.29212091179385535,"d":"29.21%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D10'!$C$39+'D10'!$C$40)","v":2.9475000000000002},null,7.1425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.931333333333333},3.7829811320754714,247.1799871698113,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":22.280999311713835},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":9.805833333333332},{"v":0.3005863856547974,"d":"30.06%"},2.9475000000000002,null,6.8583333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.9283333333333332},2.8178301886792454,184.1170245283019,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":29.912590311024807},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB94*Bilans!F94+BC94","v":10.09},{"v":0.29212091179385535,"d":"29.21%"},2.9475000000000002,null,7.1425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W94<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.931333333333333},3.7829811320754714,247.1799871698113,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":22.280999311713835},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.7658666666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.3190320092556886}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R104*Bilans!F104+S104","v":14.4959875},{"v":0.09688025738156852,"d":"9.69%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D10'!$C$39+'D10'!$C$40)","v":1.4043750000000002},null,13.0916125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC104*Bilans!F104+AD104","v":5.619012499999999},5.40697429245283,153.04440734787735,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.75302822337555},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":14.4959875},{"v":0.09688025738156852,"d":"9.69%"},1.4043750000000002,null,13.0916125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU104*Bilans!F104+AV104","v":5.619012499999999},5.40697429245283,153.04440734787735,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.75302822337555},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB104*Bilans!F104+BC104","v":14.4959875},{"v":0.09688025738156852,"d":"9.69%"},1.4043750000000002,null,13.0916125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W104<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM104*Bilans!F104+BN104","v":4.8873888888888875},4.702959119496854,133.11725787735844,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.7639309788230495},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F104*BT104+BU104","v":3.8026025},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.41413610809965}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F116*BT116+BU116","v":3.7625041666666665},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.439864407680612}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F119*BT119+BU119","v":4.0779716666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.2511191225376344}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F136*BT136+BU136","v":4.252276666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.1588435371483357}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F142*BT142+BU142","v":4.095156666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.2416724797667493}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F152*BT152+BU152","v":4.3844375},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0937691551082667}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F169*BT169+BU169","v":4.5464675},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.019150032415276}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F175*BT175+BU175","v":4.234273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.168022533579158}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F185*BT185+BU185","v":4.711361666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.948481277705632}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F201*BT201+BU201","v":4.604569166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.9936718654278733}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.1436},{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":1.8499999999999996},{"$f":"Bilans!F211*BT211+BU211","v":4.973898333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8456348290190898}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F217*BT217+BU217","v":4.390165833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.0910371836751045}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.1436},{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":1.8499999999999996},{"$f":"Bilans!F234*BT234+BU234","v":5.360421666666667},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.7125518421591832}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F244*BT244+BU244","v":4.126253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.2247785723287317}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R250*Bilans!F250+S250","v":14.811816666666667},{"v":0.08084761153538447,"d":"8.08%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D10'!$C$39+'D10'!$C$40)","v":1.1975},null,13.614316666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC250*Bilans!F250+AD250","v":5.85485},5.633912264150943,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":14.811816666666667},{"v":0.08084761153538447,"d":"8.08%"},1.1975,null,{"$f":"AL250-AN250","v":13.614316666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU250*Bilans!F250+AV250","v":5.85485},5.633912264150943,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB250*Bilans!F250+BC250","v":14.811816666666667},{"v":0.08084761153538447,"d":"8.08%"},1.1975,null,{"$f":"BD250-BF250","v":13.614316666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W250<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM250*Bilans!F250+BN250","v":5.02837037037037},4.838620545073375,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F250*BT250+BU250","v":3.9380366666666666},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.331110849653508}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D10'!$C$39+'D10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W260<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9349814814814807},1.861963312368972,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F260*BT260+BU260","v":4.616844166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9883712052226152}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R277*Bilans!F277+S277","v":15.379545833333333},{"v":0.05368331477061934,"d":"5.37%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D10'!$C$39+'D10'!$C$40)","v":0.8256250000000005},null,14.553920833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC277*Bilans!F277+AD277","v":6.2787875},6.04185212264151,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":15.379545833333333},{"v":0.05368331477061934,"d":"5.37%"},0.8256250000000005,null,14.553920833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU277*Bilans!F277+AV277","v":6.2787875},6.04185212264151,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB277*Bilans!F277+BC277","v":15.379545833333333},{"v":0.05368331477061934,"d":"5.37%"},0.8256250000000005,null,14.553920833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W277<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM277*Bilans!F277+BN277","v":5.281796296296295},5.08248322851153,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F277*BT277+BU277","v":4.181490833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1953892441471736}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R286*Bilans!F286+S286","v":14.882425},{"v":0.07735634481611699,"d":"7.74%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D10'!$C$39+'D10'!$C$40)","v":1.1512499999999999},null,13.731175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC286*Bilans!F286+AD286","v":5.907575},5.684647641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":14.882425},{"v":0.07735634481611699,"d":"7.74%"},1.1512499999999999,null,13.731175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU286*Bilans!F286+AV286","v":5.907575},5.684647641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB286*Bilans!F286+BC286","v":14.882425},{"v":0.07735634481611699,"d":"7.74%"},1.1512499999999999,null,13.731175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W286<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM286*Bilans!F286+BN286","v":5.059888888888888},4.86894968553459,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F286*BT286+BU286","v":3.9683149999999996},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3133244210704045}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R292*Bilans!F292+S292","v":13.752083333333333},{"v":0.120254506892895,"d":"12.03%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D10'!$C$39+'D10'!$C$40)","v":1.6537499999999998},null,12.098333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.339166666666667},5.137688679245284,176.17134481132075,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.609727595736278},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ292*Bilans!F292+AK292","v":12.748916666666668},{"v":0.12971690405067093,"d":"12.97%"},1.6537499999999998,null,11.095166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU292*Bilans!F292+AV292","v":3.9804166666666667},3.8302122641509433,131.3379785377358,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.54873332060763},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB292*Bilans!F292+BC292","v":13.752083333333333},{"v":0.120254506892895,"d":"12.03%"},1.6537499999999998,null,12.098333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W292<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM292*Bilans!F292+BN292","v":4.760777777777777},4.581125786163522,157.08680320754712,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.655727012255644},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F292*BT292+BU292","v":3.63545},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.525134440028057}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R309*Bilans!F309+S309","v":12.862499999999999},{"v":0.14635568513119535,"d":"14.64%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D10'!$C$39+'D10'!$C$40)","v":1.8825},null,10.979999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC309*Bilans!F309+AD309","v":5.085},4.89311320754717,194.64804339622643,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.487433628318586},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ309*Bilans!F309+AK309","v":11.2595},{"v":0.16719214885208047,"d":"16.72%"},1.8825,null,9.376999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU309*Bilans!F309+AV309","v":3.8025},3.6590094339622645,145.5553952830189,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.024615384615384},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB309*Bilans!F309+BC309","v":12.862499999999999},{"v":0.14635568513119535,"d":"14.64%"},1.8825,null,10.979999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W309<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.604888888888889},4.431119496855346,176.26993358490566,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.580865746549561},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F309*BT309+BU309","v":3.4798999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.638006839276991}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R315*Bilans!F315+S315","v":14.320833333333331},{"v":0.10526622054116967,"d":"10.53%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D10'!$C$39+'D10'!$C$40)","v":1.5075000000000005},null,12.81333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.501666666666666},5.294056603773584,162.95106226415098,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.500146479676394},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ315*Bilans!F315+AK315","v":13.701166666666664},{"v":0.11002712664371653,"d":"11.00%"},1.5075000000000005,null,12.193666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU315*Bilans!F315+AV315","v":4.094166666666666},3.9396698113207544,121.26303679245287,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.078560362064636},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB315*Bilans!F315+BC315","v":14.320833333333331},{"v":0.10526622054116967,"d":"10.53%"},1.5075000000000005,null,12.81333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W315<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM315*Bilans!F315+BN315","v":4.860444444444443},4.677031446540879,143.95902792452833,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.489615785963256},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F315*BT315+BU315","v":3.7348999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4578971324533456}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R325*Bilans!F325+S325","v":11.518608333333333},{"v":0.19734371846135929,"d":"19.73%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D10'!$C$39+'D10'!$C$40)","v":2.2731250000000003},null,9.245483333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC325*Bilans!F325+AD325","v":4.617941666666667},4.443679716981133,218.42907648820764,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.269694046059271},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":10.410708333333332},{"v":0.21834489327895562,"d":"21.83%"},2.2731250000000003,null,8.137583333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU325*Bilans!F325+AV325","v":3.4354916666666666},3.305850471698113,162.49907993632078,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.181130708379648},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB325*Bilans!F325+BC325","v":11.518608333333333},{"v":0.19734371846135929,"d":"19.73%"},2.2731250000000003,null,9.245483333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W325<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM325*Bilans!F325+BN325","v":4.231351851851851},4.071678197064989,200.14334177672959,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.57341885360886},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F325*BT325+BU325","v":3.181531666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.885402680784255}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R342*Bilans!F342+S342","v":10.09},{"v":0.2770069375619425,"d":"27.70%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D10'!$C$39+'D10'!$C$40)","v":2.795},null,7.295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC342*Bilans!F342+AD342","v":4.035259259259258},3.8829853249475885,239.50253484276726,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":20.49124406646424},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":9.84537037037037},{"v":0.28388977710900026,"d":"28.39%"},2.795,null,7.05037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU342*Bilans!F342+AV342","v":2.984814814814815},2.872180293501048,177.15608050314464,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":27.702717750706192},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB342*Bilans!F342+BC342","v":10.09},{"v":0.2770069375619425,"d":"27.70%"},2.795,null,7.295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W342<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM342*Bilans!F342+BN342","v":4.035259259259258},3.8829853249475885,239.50253484276726,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":20.49124406646424},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.816474074074074},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.259394462211749}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R352*Bilans!F352+S352","v":10.09},{"v":0.30283696729435083,"d":"30.28%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D10'!$C$39+'D10'!$C$40)","v":3.055625},null,7.034375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.8576481481481477},3.7120765199161423,252.17991838050312,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.60838994827072},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":9.777800925925925},{"v":0.31250636243758895,"d":"31.25%"},3.055625,null,6.722175925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.888287037037037},2.779295073375262,188.81141080974845,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":31.531790503111978},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB352*Bilans!F352+BC352","v":10.09},{"v":0.30283696729435083,"d":"30.28%"},3.055625,null,7.034375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W352<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.8576481481481477},3.7120765199161423,252.17991838050312,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.60838994827072},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.729985185185185},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.3626556106667245}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R358*Bilans!F358+S358","v":10.09},{"v":0.2738478691774034,"d":"27.38%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D10'!$C$39+'D10'!$C$40)","v":2.763125},null,7.326874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.056981481481481},3.903887840670859,237.80532781446536,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.128741707522124},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":9.853634259259259},{"v":0.2804168418777618,"d":"28.04%"},2.763125,null,7.0905092592592585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.9966203703703704},2.88354035639413,175.65086080974845,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":27.251343934116047},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB358*Bilans!F358+BC358","v":10.09},{"v":0.2738478691774034,"d":"27.38%"},2.763125,null,7.326874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W358<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.056981481481481},3.903887840670859,237.80532781446536,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.128741707522124},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.8270518518518517},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.247199019001604}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R369*Bilans!F369+S369","v":10.125558333333334},{"v":0.2656026375500281,"d":"26.56%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D10'!$C$39+'D10'!$C$40)","v":2.689375},null,7.436183333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC369*Bilans!F369+AD369","v":4.112891666666666},3.9576882075471693,234.0774690353773,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.278186152841513},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":9.883458333333332},{"v":0.2721087001429156,"d":"27.21%"},2.689375,null,7.194083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU369*Bilans!F369+AV369","v":3.0303416666666667},2.915989150943396,172.46617833254714,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":26.165066483637627},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB369*Bilans!F369+BC369","v":10.125558333333334},{"v":0.2656026375500281,"d":"26.56%"},2.689375,null,7.436183333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W369<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM369*Bilans!F369+BN369","v":3.947685185185185},3.7987159329140456,224.67505385220122,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":20.08495800881629},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F369*BT369+BU369","v":2.8563016666666665},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2139462393386324}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R370*Bilans!F370+S370","v":10.09},{"v":0.28543111992071357,"d":"28.54%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D10'!$C$39+'D10'!$C$40)","v":2.88},null,7.21,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9773333333333327},3.8272452830188675,243.87206943396222,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.47727514740392},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":9.823333333333332},{"v":0.2931795045809298,"d":"29.32%"},2.88,null,6.9433333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.953333333333333},2.84188679245283,181.08502641509435,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":28.924023370070376},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB370*Bilans!F370+BC370","v":10.09},{"v":0.28543111992071357,"d":"28.54%"},2.88,null,7.21,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W370<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9773333333333327},3.8272452830188675,243.87206943396222,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.47727514740392},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.7882666666666664},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.292368018362663}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R371*Bilans!F371+S371","v":10.376558333333334},{"v":0.2519501086985328,"d":"25.20%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D10'!$C$39+'D10'!$C$40)","v":2.614375},null,7.762183333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC371*Bilans!F371+AD371","v":4.203891666666666},4.045254245283019,231.9751046957547,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.286872842728943},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":9.978458333333332},{"v":0.2620018957504291,"d":"26.20%"},2.614375,null,7.364083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU371*Bilans!F371+AV371","v":3.1033416666666667},2.986234433962264,171.24561361556601,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":24.772016945048325},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB371*Bilans!F371+BC371","v":10.376558333333334},{"v":0.2519501086985328,"d":"25.20%"},2.614375,null,7.762183333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W371<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM371*Bilans!F371+BN371","v":3.998796296296296},3.8478983228511527,220.65772932389936,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.224793326967948},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F371*BT371+BU371","v":2.9149016666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.1493343686265005}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.2545609995956655},{"$f":"SUM(AF7:AF372)/229","v":4.098250708723555},{"$f":"SUM(AG7:AG372)/Z373","v":3.88938541319482},{"$f":"SUM(AH7:AH372)","v":3975.6591288335762},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4514521238072122},{"$f":"SUM(AX7:AX372)/229","v":3.3284284767240675},{"$f":"SUM(AY7:AY372)/AR373","v":3.000281945450876},{"$f":"SUM(AZ7:AZ372)","v":5196.198945742588},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11622.347795659583},{"$f":"SUM(BK7:BK372)","v":20.777004340412343},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.992019702409833},{"$f":"SUM(BP7:BP372)/229","v":3.8408100187061933},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6379215719893363},{"$f":"SUM(BR7:BR372)","v":4369.323391961757},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1312.9188608400957},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":982.1333863564944},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.5970379749043717}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D08","index":26,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5304.193144708388},null,null,"COP",{"$f":"K13","v":3.6208422431126426},{"$f":"L13","v":2.9434890749975917},{"$f":"M13","v":3.5109360009247883},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997059709031881},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9997060477569865},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.6208422431126426},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9402909681186529E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":2.9395224301353995E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997059709031881},null,null,"COP-Inst",{"$f":"K14","v":3.6211363586879917},{"$f":"L14","v":2.9437831136739336},{"$f":"M14","v":3.51123003960113}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9402909681186529E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.6211363586879917},{"$nulls":10},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R7*Bilans!F7+S7","v":7.029416666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3764537123753749,"d":"37.65%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D08'!$C$39+'D08'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":4.383166666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC7*Bilans!F7+AD7","v":4.01375},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8622877358490566},{"$f":"AF7*Z7","v":224.43754033018868},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.408678256727793},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.869691666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3852065170319386,"d":"38.52%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":4.223441666666667},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9394500000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.8285273584905664},{"$f":"AX7*AR7","v":164.3657248018868},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":26.502094729606277},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB7*Bilans!F7+BC7","v":7.029416666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3764537123753749,"d":"37.65%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":4.383166666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W7<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM7*Bilans!F7+BN7","v":3.94037962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.79168605870021},{"$f":"BP7*BJ7","v":220.33487687106918},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.77007031687031},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.6705766666666664},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY7","v":3.43745982453228}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R8*Bilans!F8+S8","v":6.891629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4519975923557295,"d":"45.20%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D08'!$C$39+'D08'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":3.776629629629629},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC8*Bilans!F8+AD8","v":3.6310740740740743},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6310740740740743},{"$f":"AF8*Z8","v":251.8512977777778},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":24.641303970868734},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ8*Bilans!F8+AK8","v":6.742796296296296},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4619745077737284,"d":"46.20%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":3.627796296296296},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.7362962962962962},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7362962962962962},{"$f":"AX8*AR8","v":189.7895111111111},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":32.69909041689226},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB8*Bilans!F8+BC8","v":6.891629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4519975923557295,"d":"45.20%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":3.776629629629629},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W8<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM8*Bilans!F8+BN8","v":3.6310740740740743},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6310740740740743},{"$f":"BP8*BJ8","v":251.8512977777778},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":24.641303970868734},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F8*BT8+BU8","v":2.5202518518518517},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY8","v":3.6424931076847114}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11639.402577777773},null,{"$f":"F9/F11","v":3161.561554705145},{"$nulls":9},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R9*Bilans!F9+S9","v":6.8634814814814815},{"v":0.4711530159620968,"d":"47.12%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D08'!$C$39+'D08'!$C$40)","v":3.23375},null,3.6297314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC9*Bilans!F9+AD9","v":3.5369537037037038},3.5369537037037038,255.40342694444448,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.336477037417115},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ9*Bilans!F9+AK9","v":6.710689814814815},{"v":0.48188041605812726,"d":"48.19%"},3.23375,null,3.476939814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.692314814814815},2.692314814814815,194.4120527777778,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":34.598814183031266},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB9*Bilans!F9+BC9","v":6.8634814814814815},{"v":0.4711530159620968,"d":"47.12%"},3.23375,null,3.6297314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W9<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM9*Bilans!F9+BN9","v":3.5369537037037038},3.5369537037037038,255.40342694444448,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.336477037417115},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F9*BT9+BU9","v":2.4899925925925928},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY9","v":3.6867579555494734}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R10*Bilans!F10+S10","v":6.683481481481481},{"v":0.5974618185243885,"d":"59.75%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D08'!$C$39+'D08'!$C$40)","v":3.993125},null,2.690356481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC10*Bilans!F10+AD10","v":2.935078703703704},2.8796998602375967,260.4256568605871,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":40.51156567072743},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ10*Bilans!F10+AK10","v":6.505377314814815},{"v":0.6138191232822704,"d":"61.38%"},3.993125,null,2.5122523148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.411064814814815},2.092622292103424,189.24629698637315,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":55.74878488116298},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB10*Bilans!F10+BC10","v":6.683481481481481},{"v":0.5974618185243885,"d":"59.75%"},3.993125,null,2.690356481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W10<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM10*Bilans!F10+BN10","v":2.935078703703704},2.8796998602375967,260.4256568605871,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":40.51156567072743},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F10*BT10+BU10","v":2.2964925925925925},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY10","v":3.997400222239067}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.681535967710517},{"$nulls":11},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R11*Bilans!F11+S11","v":6.707925925925926},{"v":0.5799109952847379,"d":"57.99%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D08'!$C$39+'D08'!$C$40)","v":3.89},null,2.8179259259259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC11*Bilans!F11+AD11","v":3.016814814814815},2.9598937805730263,260.3522569392034,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":38.335294578723996},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ11*Bilans!F11+AK11","v":6.5332592592592595},{"v":0.5954149140012925,"d":"59.54%"},3.89,null,2.6432592592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.4492592592592595},2.4030468204053115,211.37199832285123,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":47.21855564215007},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB11*Bilans!F11+BC11","v":6.707925925925926},{"v":0.5799109952847379,"d":"57.99%"},3.89,null,2.8179259259259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W11<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM11*Bilans!F11+BN11","v":3.016814814814815},2.9598937805730263,260.3522569392034,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":38.335294578723996},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F11*BT11+BU11","v":2.3227703703703706},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY11","v":3.95217715754495}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R12*Bilans!F12+S12","v":6.674296296296296},{"v":0.604089902666948,"d":"60.41%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D08'!$C$39+'D08'!$C$40)","v":4.031875},null,2.6424212962962956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AD8,Bilans!P12-AD8)","v":87.64277777777778},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC12*Bilans!F12+AD12","v":2.9043657407407406},2.520770265548567,220.92730821230293,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":44.85104607846108},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ12*Bilans!F12+AK12","v":6.4949004629629625},{"v":0.6207754873214278,"d":"62.08%"},4.031875,null,2.463025462962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.396712962962963},2.080165967854647,190.05436365303984,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":56.65934921604083},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB12*Bilans!F12+BC12","v":6.674296296296296},{"v":0.604089902666948,"d":"60.41%"},4.031875,null,2.6424212962962956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W12<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM12*Bilans!F12+BN12","v":2.9043657407407406},2.520770265548567,230.31017531184483,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":46.75588712339531},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F12*BT12+BU12","v":2.2866185185185186},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY12","v":4.014661792360383}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":4080.5855869963125},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6208422431126426},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9434890749975917},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5109360009247883},{"$nulls":4},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R13*Bilans!F13+S13","v":6.6862962962962955},{"v":0.595434276851493,"d":"59.54%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D08'!$C$39+'D08'!$C$40)","v":3.98125},null,2.7050462962962953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC13*Bilans!F13+AD13","v":2.944490740740741},2.888934311670161,260.43742819706506,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":40.25480937043805},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ13*Bilans!F13+AK13","v":6.508587962962963},{"v":0.6116918174349417,"d":"61.17%"},3.98125,null,2.527337962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.415462962962963},2.096439552760307,188.9940256813417,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":55.471907046821606},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB13*Bilans!F13+BC13","v":6.6862962962962955},{"v":0.595434276851493,"d":"59.54%"},3.98125,null,2.7050462962962953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W13<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM13*Bilans!F13+BN13","v":2.944490740740741},2.888934311670161,260.43742819706506,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":40.25480937043805},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F13*BT13+BU13","v":2.2995185185185187},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY13","v":3.9921400615265674}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6211363586879917},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9437831136739336},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.51123003960113},{"$nulls":4},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R14*Bilans!F14+S14","v":6.788814814814814},{"v":0.5227348361684252,"d":"52.27%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D08'!$C$39+'D08'!$C$40)","v":3.54875},null,3.240064814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC14*Bilans!F14+AD14","v":3.287287037037037},3.2252627533193574,257.27920983228506,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.905400542667273},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ14*Bilans!F14+AK14","v":6.625523148148148},{"v":0.5356180818705442,"d":"53.56%"},3.54875,null,3.076773148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.575648148148148},2.5270510132774286,201.58285932914043,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":40.72070546234869},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB14*Bilans!F14+BC14","v":6.788814814814814},{"v":0.5227348361684252,"d":"52.27%"},3.54875,null,3.240064814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W14<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM14*Bilans!F14+BN14","v":3.287287037037037},3.2252627533193574,257.27920983228506,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.905400542667273},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F14*BT14+BU14","v":2.409725925925926},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY14","v":3.80956186810856}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.853297535800593},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.681535967710517},{"$f":"F15","v":2.853297535800593},{"$f":"F28","v":3.547131068849852},{"$nulls":4},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R15*Bilans!F15+S15","v":6.705407407407407},{"v":0.5817133490936005,"d":"58.17%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D08'!$C$39+'D08'!$C$40)","v":3.900625},null,2.804782407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC15*Bilans!F15+AD15","v":3.0083935185185187},2.951631376659679,260.3781618920336,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":38.554052142101476},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ15*Bilans!F15+AK15","v":6.5303865740740745},{"v":0.5973038434639772,"d":"59.73%"},3.900625,null,2.6297615740740747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.4453240740740743},2.3991858839972053,211.64418275681348,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":47.43165202789788},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB15*Bilans!F15+BC15","v":6.705407407407407},{"v":0.5817133490936005,"d":"58.17%"},3.900625,null,2.804782407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W15<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM15*Bilans!F15+BN15","v":3.0083935185185187},2.951631376659679,260.3781618920336,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":38.554052142101476},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F15*BT15+BU15","v":2.320062962962963},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY15","v":3.9567891675992186}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.348428433900956},{"$f":"F19","v":3.348428433900956},{"$f":"F19","v":3.348428433900956},{"$nulls":4},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R16*Bilans!F16+S16","v":6.904074074074074},{"v":0.44357867067217427,"d":"44.36%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D08'!$C$39+'D08'!$C$40)","v":3.0625},null,3.8415740740740736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.6726851851851854},3.6726851851851854,250.10986111111112,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.919556283877473},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ16*Bilans!F16+AK16","v":6.756990740740741},{"v":0.453234304663894,"d":"45.32%"},3.0625,null,3.694490740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.7557407407407406},2.7557407407407406,187.66594444444442,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":31.87854310866205},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB16*Bilans!F16+BC16","v":6.904074074074074},{"v":0.44357867067217427,"d":"44.36%"},3.0625,null,3.8415740740740736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W16<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.6726851851851854},3.6726851851851854,250.10986111111112,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.919556283877473},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F16*BT16+BU16","v":2.5336296296296297},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY16","v":3.6232604373757455}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":774.4695355284407},{"$nulls":9},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R17*Bilans!F17+S17","v":6.884814814814814},{"v":0.4566208510409382,"d":"45.66%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D08'!$C$39+'D08'!$C$40)","v":3.14375},null,3.7410648148148145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.6082870370370372},3.6082870370370372,252.7605069444445,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.043600764700603},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ17*Bilans!F17+AK17","v":6.735023148148148},{"v":0.46677642093396526,"d":"46.68%"},3.14375,null,3.591273148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.725648148148148},2.725648148148148,190.9316527777778,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.15339878384347},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB17*Bilans!F17+BC17","v":6.884814814814814},{"v":0.4566208510409382,"d":"45.66%"},3.14375,null,3.7410648148148145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W17<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.6082870370370372},3.6082870370370372,252.7605069444445,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.043600764700603},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F17*BT17+BU17","v":2.512925925925926},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY17","v":3.6531120576574456}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5304.193144708388},{"$nulls":5},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R18*Bilans!F18+S18","v":6.878444444444444},{"v":0.4609508771363035,"d":"46.10%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D08'!$C$39+'D08'!$C$40)","v":3.1706250000000002},null,3.7078194444444437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.586986111111111},3.586986111111111,253.58198312499997,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.424282998338903},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ18*Bilans!F18+AK18","v":6.727756944444445},{"v":0.47127520006771284,"d":"47.13%"},3.1706250000000002,null,3.5571319444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.7156944444444444},2.7156944444444444,191.98601874999997,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":33.58130005625735},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB18*Bilans!F18+BC18","v":6.878444444444444},{"v":0.4609508771363035,"d":"46.10%"},3.1706250000000002,null,3.7078194444444437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W18<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.586986111111111},3.586986111111111,253.58198312499997,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.424282998338903},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F18*BT18+BU18","v":2.5060777777777776},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY18","v":3.663094609992596}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.348428433900956},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5748.1770891980195},{"$nulls":5},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R19*Bilans!F19+S19","v":6.861555555555555},{"v":0.4724693946950805,"d":"47.25%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D08'!$C$39+'D08'!$C$40)","v":3.241875},null,3.6196805555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.530513888888889},3.530513888888889,255.626858125,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.455766197083364},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ19*Bilans!F19+AK19","v":6.7084930555555555},{"v":0.48324936362798815,"d":"48.32%"},3.241875,null,3.4666180555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.689305555555556},2.689305555555556,194.71916875000002,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.73106646697309},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB19*Bilans!F19+BC19","v":6.861555555555555},{"v":0.4724693946950805,"d":"47.25%"},3.241875,null,3.6196805555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W19<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.530513888888889},3.530513888888889,255.626858125,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.455766197083364},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F19*BT19+BU19","v":2.487922222222222},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY19","v":3.689825959189507}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6569.130749307397},{"$nulls":5},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R20*Bilans!F20+S20","v":6.752518518518518},{"v":0.5482213769348063,"d":"54.82%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D08'!$C$39+'D08'!$C$40)","v":3.7018750000000002},null,3.050643518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC20*Bilans!F20+AD20","v":3.1659212962962964},3.1061869322152345,259.1957685587002,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":34.654723733330385},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ20*Bilans!F20+AK20","v":6.584122685185185},{"v":0.5622427128111573,"d":"56.22%"},3.7018750000000002,null,2.8822476851851846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.5189351851851853},2.4714081062194273,206.2266494234801,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":43.555756626802406},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB20*Bilans!F20+BC20","v":6.752518518518518},{"v":0.5482213769348063,"d":"54.82%"},3.7018750000000002,null,3.050643518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W20<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM20*Bilans!F20+BN20","v":3.1659212962962964},3.1061869322152345,259.1957685587002,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":34.654723733330385},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F20*BT20+BU20","v":2.3707074074074077},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY20","v":3.8722619127592792}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R21*Bilans!F21+S21","v":6.553},{"v":0.6329162215779033,"d":"63.29%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D08'!$C$39+'D08'!$C$40)","v":4.1475},null,2.4055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.8469375},2.4709268867924528,232.61305712264155,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":49.1477917250898},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":6.528687499999998},{"v":0.6352731693774593,"d":"63.53%"},4.1475,null,2.3811874999999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU21*Bilans!F21+AV21","v":2.25275},1.9552169811320752,184.0641266037736,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":62.11106039478321},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB21*Bilans!F21+BC21","v":6.38275},{"v":0.6497982844385257,"d":"64.98%"},4.1475,null,2.2352499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W21<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM21*Bilans!F21+BN21","v":1.8305000000000002},1.588735849056604,149.56359283018872,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":76.4385093167702},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F21*BT21+BU21","v":2.25275},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY21","v":4.075019420708024}]
[null,16,null,null,"3 | 25 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R22*Bilans!F22+S22","v":6.939185185185185},{"v":0.41998807096574475,"d":"42.00%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D08'!$C$39+'D08'!$C$40)","v":2.914375},null,4.024810185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.790087962962963},3.790087962962963,244.63122756944443,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.96863260527277},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ22*Bilans!F22+AK22","v":6.797039351851852},{"v":0.4287712412913983,"d":"42.88%"},2.914375,null,3.882664351851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.810601851851852},2.810601851851852,181.41029652777777,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":29.624633579864604},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB22*Bilans!F22+BC22","v":6.939185185185185},{"v":0.41998807096574475,"d":"42.00%"},2.914375,null,4.024810185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W22<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.790087962962963},3.790087962962963,244.63122756944443,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.96863260527277},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F22*BT22+BU22","v":2.571374074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY22","v":3.570075662097366}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R23*Bilans!F23+S23","v":6.829259259259259},{"v":0.4946546721622648,"d":"49.47%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D08'!$C$39+'D08'!$C$40)","v":3.378125},null,3.451134259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.4225231481481484},3.4225231481481484,258.9994392361112,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.523035717909007},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ23*Bilans!F23+AK23","v":6.671655092592593},{"v":0.506339874156664,"d":"50.63%"},3.378125,null,3.2935300925925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.6388425925925927},2.5890531097134875,195.92659407756818,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":37.7051940857262},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB23*Bilans!F23+BC23","v":6.829259259259259},{"v":0.4946546721622648,"d":"49.47%"},3.378125,null,3.451134259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W23<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.4225231481481484},3.4225231481481484,258.9994392361112,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.523035717909007},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F23*BT23+BU23","v":2.4532037037037036},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY23","v":3.742045548904305}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R24*Bilans!F24+S24","v":6.640750000000001},{"v":0.6135413921620299,"d":"61.35%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D08'!$C$39+'D08'!$C$40)","v":4.074375},null,2.5663750000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.8792343750000002},2.498958136792453,230.86624746757073,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":47.6905348054248},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":6.612171875},{"v":0.6161931475805746,"d":"61.62%"},4.074375,null,2.5377968749999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU24*Bilans!F24+AV24","v":2.2746875},1.9742570754716982,182.3917399174528,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":60.36531487244425},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB24*Bilans!F24+BC24","v":6.4631875},{"v":0.630397153107503,"d":"63.04%"},4.074375,null,2.3888125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W24<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM24*Bilans!F24+BN24","v":1.8884583333333338},1.6390393081761008,151.42264648584904,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":72.71128239908904},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F24*BT24+BU24","v":2.2746875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY24","v":4.035719192196731}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R25*Bilans!F25+S25","v":6.731481481481481},{"v":0.5631189821182944,"d":"56.31%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D08'!$C$39+'D08'!$C$40)","v":3.790625},null,2.940856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC25*Bilans!F25+AD25","v":3.095578703703704},3.037171558350804,259.90595610587,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":36.346893113915215},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ25*Bilans!F25+AK25","v":6.560127314814815},{"v":0.5778279624908477,"d":"57.78%"},3.790625,null,2.769502314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.486064814814815},2.4391579315164225,208.73093998951782,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":45.25813952988666},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB25*Bilans!F25+BC25","v":6.731481481481481},{"v":0.5631189821182944,"d":"56.31%"},3.790625,null,2.940856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W25<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM25*Bilans!F25+BN25","v":3.095578703703704},3.037171558350804,259.90595610587,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":36.346893113915215},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F25*BT25+BU25","v":2.3480925925925926},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY25","v":3.9095562197843803}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3282.406140062721},{"$nulls":9},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R26*Bilans!F26+S26","v":6.601},{"v":0.6222542039084987,"d":"62.23%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D08'!$C$39+'D08'!$C$40)","v":4.1075},null,2.4935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8646041666666666},2.4862602201257857,231.66972731132074,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":48.3465885939802},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":6.574354166666666},{"v":0.6247761979155114,"d":"62.48%"},4.1075,null,2.466854166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU26*Bilans!F26+AV26","v":2.2647500000000003},1.965632075471698,183.15759679245284,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":61.15193250046796},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB26*Bilans!F26+BC26","v":6.42675},{"v":0.6391255300112809,"d":"63.91%"},4.1075,null,2.3192500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W26<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM26*Bilans!F26+BN26","v":1.8622037037037038},1.6162522711390634,150.60238662473793,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":74.3709395781927},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F26*BT26+BU26","v":2.2647500000000003},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY26","v":4.05342753063252}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R27*Bilans!F27+S27","v":6.74274074074074},{"v":0.5551340536324387,"d":"55.51%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D08'!$C$39+'D08'!$C$40)","v":3.743125},null,2.99961574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC27*Bilans!F27+AD27","v":3.133226851851852},3.0741093640810626,259.56242415618453,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":35.43177457271745},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ27*Bilans!F27+AK27","v":6.5729699074074075},{"v":0.5694724078656873,"d":"56.95%"},3.743125,null,2.8298449074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.5036574074074074},2.4564185883997207,207.40770351153043,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":44.34144510808262},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB27*Bilans!F27+BC27","v":6.74274074074074},{"v":0.5551340536324387,"d":"55.51%"},3.743125,null,2.99961574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W27<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM27*Bilans!F27+BN27","v":3.133226851851852},3.0741093640810626,259.56242415618453,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":35.43177457271745},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F27*BT27+BU27","v":2.3601962962962966},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY27","v":3.8895069932977955}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.547131068849852},{"$nulls":11},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R28*Bilans!F28+S28","v":6.877259259259259},{"v":0.4617573484269143,"d":"46.18%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D08'!$C$39+'D08'!$C$40)","v":3.175625},null,3.701634259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC28*Bilans!F28+AD28","v":3.5830231481481483},3.5830231481481483,253.7317842361111,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":25.495606984067095},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ28*Bilans!F28+AK28","v":6.726405092592593},{"v":0.4721132545967437,"d":"47.21%"},3.175625,null,3.5507800925925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.713842592592593},2.713842592592593,192.18076319444447,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":33.6612559067879},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB28*Bilans!F28+BC28","v":6.877259259259259},{"v":0.4617573484269143,"d":"46.18%"},3.175625,null,3.701634259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W28<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM28*Bilans!F28+BN28","v":3.5830231481481483},3.5830231481481483,253.7317842361111,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":25.495606984067095},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F28*BT28+BU28","v":2.5048037037037036},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY28","v":3.6649578513582055}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R29*Bilans!F29+S29","v":7.487291666666667},{"v":0.27004090264058545,"d":"27.00%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D08'!$C$39+'D08'!$C$40)","v":2.021875},null,5.465416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC29*Bilans!F29+AD29","v":4.6381250000000005},4.46310141509434,192.47124852594345,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.464706675016052},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":7.040354166666666},{"v":0.28718370583866226,"d":"28.72%"},2.021875,null,5.0184791666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.513875},3.3812759433962265,145.8175250589623,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.452738827379697},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB29*Bilans!F29+BC29","v":7.487291666666667},{"v":0.27004090264058545,"d":"27.00%"},2.021875,null,5.465416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W29<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM29*Bilans!F29+BN29","v":4.43525462962963},4.267886530398323,184.05260662342772,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.034847483353294},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F29*BT29+BU29","v":3.188391666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY29","v":2.879194578248699}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R30*Bilans!F30+S30","v":7.2086250000000005},{"v":0.33319461062269157,"d":"33.32%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D08'!$C$39+'D08'!$C$40)","v":2.401875},null,4.806750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC30*Bilans!F30+AD30","v":4.258125},4.097441037735849,214.07080701650946,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.448326987333907},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":6.9364875},{"v":0.3462667524449514,"d":"34.63%"},2.401875,null,4.5346125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.1642750000000004},3.0448683962264154,159.07914936084907,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":22.13430639022878},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB30*Bilans!F30+BC30","v":7.2086250000000005},{"v":0.33319461062269157,"d":"33.32%"},2.401875,null,4.806750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W30<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM30*Bilans!F30+BN30","v":4.134069444444444},3.9780668238993706,207.83410121462265,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.94190997373373},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F30*BT30+BU30","v":2.873245},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY30","v":3.1949938136149196}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R31*Bilans!F31+S31","v":7.09175},{"v":0.361159093312652,"d":"36.12%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D08'!$C$39+'D08'!$C$40)","v":2.56125},null,4.5305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC31*Bilans!F31+AD31","v":4.09875},3.944080188679245,221.14457617924526,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.338952693611756},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":6.892925},{"v":0.3715766528723292,"d":"37.16%"},2.56125,null,4.331675000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.0176500000000006},2.9037764150943404,162.81474359433966,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.90904589761608},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB31*Bilans!F31+BC31","v":7.09175},{"v":0.361159093312652,"d":"36.12%"},2.56125,null,4.5305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W31<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM31*Bilans!F31+BN31","v":4.007750000000001},3.8565141509433967,216.23474844339626,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.755357083885265},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.74107},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY31","v":3.3490571200297694}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R37*Bilans!F37+S37","v":6.904814814814815},{"v":0.4430785013141662,"d":"44.31%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D08'!$C$39+'D08'!$C$40)","v":3.059375},null,3.8454398148148146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.6751620370370373},3.6751620370370373,250.00289756944449,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.877110482656974},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ37*Bilans!F37+AK37","v":6.7578356481481485},{"v":0.45271521227929856,"d":"45.27%"},3.059375,null,3.6984606481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.756898148148148},2.756898148148148,187.53799652777778,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.830065996070466},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB37*Bilans!F37+BC37","v":6.904814814814815},{"v":0.4430785013141662,"d":"44.31%"},3.059375,null,3.8454398148148146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W37<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.6751620370370373},3.6751620370370373,250.00289756944449,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.877110482656974},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F37*BT37+BU37","v":2.534425925925926},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY37","v":3.622122038009923}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R44*Bilans!F44+S44","v":6.876814814814814},{"v":0.4620598468283121,"d":"46.21%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D08'!$C$39+'D08'!$C$40)","v":3.1775},null,3.699314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.581537037037037},3.581537037037037,253.78771444444445,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":25.522394171755355},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ44*Bilans!F44+AK44","v":6.725898148148148},{"v":0.47242761189817695,"d":"47.24%"},3.1775,null,3.5483981481481477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.7131481481481483},2.7131481481481483,192.2536777777778,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":33.6912674902737},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB44*Bilans!F44+BC44","v":6.876814814814814},{"v":0.4620598468283121,"d":"46.21%"},3.1775,null,3.699314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W44<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.581537037037037},3.581537037037037,253.78771444444445,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":25.522394171755355},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F44*BT44+BU44","v":2.504325925925926},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY44","v":3.665657055642977}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R61*Bilans!F61+S61","v":6.839333333333333},{"v":0.48771200896773564,"d":"48.77%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D08'!$C$39+'D08'!$C$40)","v":3.335625},null,3.5037083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC61*Bilans!F61+AD61","v":3.4562083333333335},3.4562083333333335,258.02323312500005,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":27.864335917250358},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ61*Bilans!F61+AK61","v":6.683145833333334},{"v":0.4991100124380048,"d":"49.91%"},3.335625,null,3.3475208333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.6545833333333335},2.6545833333333335,198.17791875,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":36.27874431015539},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB61*Bilans!F61+BC61","v":6.839333333333333},{"v":0.48771200896773564,"d":"48.77%"},3.335625,null,3.5037083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W61<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM61*Bilans!F61+BN61","v":3.4562083333333335},3.4562083333333335,258.02323312500005,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":27.864335917250358},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F61*BT61+BU61","v":2.4640333333333335},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY61","v":3.7255989502306517}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R71*Bilans!F71+S71","v":7.160958333333333},{"v":0.3444895061764312,"d":"34.45%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D08'!$C$39+'D08'!$C$40)","v":2.466875},null,4.694083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC71*Bilans!F71+AD71","v":4.193125},4.034893867924529,217.09746456367927,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.20205097630049},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":6.918720833333333},{"v":0.3565507352334517,"d":"35.66%"},2.466875,null,4.4518458333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.1044750000000003},2.9873250000000002,160.73302162500002,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.23431498079385},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB71*Bilans!F71+BC71","v":7.160958333333333},{"v":0.3444895061764312,"d":"34.45%"},2.466875,null,4.694083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W71<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM71*Bilans!F71+BN71","v":4.082550925925926},3.928492400419287,211.37253360455972,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.667960867785325},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F71*BT71+BU71","v":2.8193383333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY71","v":3.2560831353455866}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R77*Bilans!F77+S77","v":7.0285},{"v":0.3766806573237533,"d":"37.67%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D08'!$C$39+'D08'!$C$40)","v":2.6475},null,4.381,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC77*Bilans!F77+AD77","v":4.0125},3.8610849056603778,224.48347641509437,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.4247476635514},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.86935},{"v":0.38540764410024236,"d":"38.54%"},2.6475,null,4.22185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9383000000000004},2.8274207547169814,164.3862426792453,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":26.526154579178435},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB77*Bilans!F77+BC77","v":7.0285},{"v":0.3766806573237533,"d":"37.67%"},2.6475,null,4.381,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W77<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM77*Bilans!F77+BN77","v":3.939388888888889},3.7907327044025156,220.39319943396225,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.78525151955323},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.66954},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY77","v":3.438794698712138}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R94*Bilans!F94+S94","v":6.931333333333333},{"v":0.42524285851687993,"d":"42.52%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D08'!$C$39+'D08'!$C$40)","v":2.9475000000000002},null,3.9838333333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC94*Bilans!F94+AD94","v":3.7638333333333334},3.7638333333333334,245.92887000000002,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":22.394349732099368},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ94*Bilans!F94+AK94","v":6.788083333333334},{"v":0.43421682605546486,"d":"43.42%"},2.9475000000000002,null,3.8405833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.7983333333333333},2.7983333333333333,182.84310000000002,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":30.121000595592616},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB94*Bilans!F94+BC94","v":6.931333333333333},{"v":0.42524285851687993,"d":"42.52%"},2.9475000000000002,null,3.9838333333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W94<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM94*Bilans!F94+BN94","v":3.7638333333333334},3.7638333333333334,245.92887000000002,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":22.394349732099368},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F94*BT94+BU94","v":2.5629333333333335},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY94","v":3.5818333159920925}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R104*Bilans!F104+S104","v":8.249812499999999},{"v":0.17023114161685496,"d":"17.02%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D08'!$C$39+'D08'!$C$40)","v":1.4043750000000002},null,6.845437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.21925},5.022297169811321,142.15612139150943,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.270268716769651},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ104*Bilans!F104+AK104","v":8.249812499999999},{"v":0.17023114161685496,"d":"17.02%"},1.4043750000000002,null,6.845437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU104*Bilans!F104+AV104","v":5.21925},5.022297169811321,142.15612139150943,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.270268716769651},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB104*Bilans!F104+BC104","v":8.249812499999999},{"v":0.17023114161685496,"d":"17.02%"},1.4043750000000002,null,6.845437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W104<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM104*Bilans!F104+BN104","v":4.994680555555555},4.806202044025157,136.03954885613206,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.5971525261597765},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.5369924999999993},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY104","v":2.5954253507747054}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.5004874999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY116","v":2.6224918672042112}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F119*BT119+BU119","v":3.7876849999999993},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY119","v":2.4236439936267145}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F136*BT136+BU136","v":3.94637},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY136","v":2.326188370578532}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F142*BT142+BU142","v":3.8033299999999994},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY142","v":2.41367433275577}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.0666875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY152","v":2.2573654848079676}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F169*BT169+BU169","v":4.2141975},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY169","v":2.1783506824253016}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F175*BT175+BU175","v":3.9299799999999996},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY175","v":2.335889750075064}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F185*BT185+BU185","v":4.3643149999999995},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY185","v":2.103422873921796}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F201*BT201+BU201","v":4.2670924999999995},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY201","v":2.1513477854065743}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.11680000000000001},{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.0379999999999994},{"$f":"Bilans!F211*BT211+BU211","v":4.5788866666666665},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY211","v":2.004854163967078}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.071902499999998},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY217","v":2.254474413373111}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.11680000000000001},{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.0379999999999994},{"$f":"Bilans!F234*BT234+BU234","v":4.893273333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY234","v":1.8760448016392575}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F244*BT244+BU244","v":3.8316399999999993},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY244","v":2.39584094539153}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R250*Bilans!F250+S250","v":8.573916666666666},{"v":0.13966779087737033,"d":"13.97%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D08'!$C$39+'D08'!$C$40)","v":1.1975},null,7.376416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.412333333333334},5.208094339622642,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ250*Bilans!F250+AK250","v":8.573916666666666},{"v":0.13966779087737033,"d":"13.97%"},1.1975,null,{"$f":"AL250-AN250","v":7.376416666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU250*Bilans!F250+AV250","v":5.412333333333334},5.208094339622642,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB250*Bilans!F250+BC250","v":8.573916666666666},{"v":0.13966779087737033,"d":"13.97%"},1.1975,null,{"$f":"BD250-BF250","v":7.376416666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W250<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM250*Bilans!F250+BN250","v":5.158648148148147},4.963982180293501,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F250*BT250+BU250","v":3.66029},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY250","v":2.507998000158458}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D08'!$C$39+'D08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W260<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2504675925925928},2.1655442872117403,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F260*BT260+BU260","v":4.2782675},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY260","v":2.145728381874205}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R277*Bilans!F277+S277","v":9.156520833333332},{"v":0.09016798137939044,"d":"9.02%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D08'!$C$39+'D08'!$C$40)","v":0.8256250000000005},null,8.330895833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC277*Bilans!F277+AD277","v":5.759416666666667},5.542080188679245,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ277*Bilans!F277+AK277","v":9.156520833333332},{"v":0.09016798137939044,"d":"9.02%"},0.8256250000000005,null,8.330895833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU277*Bilans!F277+AV277","v":5.759416666666667},5.542080188679245,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB277*Bilans!F277+BC277","v":9.156520833333332},{"v":0.09016798137939044,"d":"9.02%"},0.8256250000000005,null,8.330895833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W277<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM277*Bilans!F277+BN277","v":5.453393518518517},5.247605083857441,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F277*BT277+BU277","v":3.8819274999999993},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY277","v":2.364804597715955}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R286*Bilans!F286+S286","v":8.646374999999999},{"v":0.13314828468577872,"d":"13.31%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D08'!$C$39+'D08'!$C$40)","v":1.1512499999999999},null,7.495124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.455500000000001},5.249632075471699,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ286*Bilans!F286+AK286","v":8.646374999999999},{"v":0.13314828468577872,"d":"13.31%"},1.1512499999999999,null,7.495124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.455500000000001},5.249632075471699,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB286*Bilans!F286+BC286","v":8.646374999999999},{"v":0.13314828468577872,"d":"13.31%"},1.1512499999999999,null,7.495124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W286<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM286*Bilans!F286+BN286","v":5.195305555555555},4.999256289308176,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F286*BT286+BU286","v":3.687855},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY286","v":2.4892518821916805}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R292*Bilans!F292+S292","v":7.908666666666667},{"v":0.20910604400236024,"d":"20.91%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D08'!$C$39+'D08'!$C$40)","v":1.6537499999999998},null,6.254916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC292*Bilans!F292+AD292","v":4.9865},4.7983301886792455,164.5347421698113,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.2186444576828},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ292*Bilans!F292+AK292","v":8.212083333333336},{"v":0.20138008016642134,"d":"20.14%"},1.6537499999999998,null,6.558333333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU292*Bilans!F292+AV292","v":3.7511666666666663},3.6096132075471696,123.77363688679242,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":12.25452630423476},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB292*Bilans!F292+BC292","v":7.908666666666667},{"v":0.20910604400236024,"d":"20.91%"},1.6537499999999998,null,6.254916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W292<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM292*Bilans!F292+BN292","v":4.797027777777778},4.616007861635221,158.28290957547168,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.582760975699479},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F292*BT292+BU292","v":3.4007333333333336},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY292","v":2.6994177726372746}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R309*Bilans!F309+S309","v":7.624},{"v":0.24691762854144808,"d":"24.69%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D08'!$C$39+'D08'!$C$40)","v":1.8825},null,5.741499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC309*Bilans!F309+AD309","v":4.773},4.59288679245283,182.70503660377358,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.172972972972977},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ309*Bilans!F309+AK309","v":7.3225},{"v":0.25708432912256746,"d":"25.71%"},1.8825,null,5.4399999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU309*Bilans!F309+AV309","v":3.6189999999999998},3.482433962264151,138.53122301886793,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.735728101685549},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB309*Bilans!F309+BC309","v":7.624},{"v":0.24691762854144808,"d":"24.69%"},1.8825,null,5.741499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W309<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM309*Bilans!F309+BN309","v":4.615722222222222},4.441544025157232,176.6846213207547,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.553684869347522},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F309*BT309+BU309","v":3.2828000000000004},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY309","v":2.796393322773242}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R315*Bilans!F315+S315","v":8.090666666666666},{"v":0.186325807514832,"d":"18.63%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D08'!$C$39+'D08'!$C$40)","v":1.5075000000000005},null,6.583166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC315*Bilans!F315+AD315","v":5.122999999999999},4.929679245283018,151.73552716981135,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.054519984843445},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ315*Bilans!F315+AK315","v":8.780833333333334},{"v":0.17168074404479458,"d":"17.17%"},1.5075000000000005,null,7.273333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU315*Bilans!F315+AV315","v":3.835666666666666},3.690924528301886,113.6066569811321,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.757792443474312},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB315*Bilans!F315+BC315","v":8.090666666666666},{"v":0.186325807514832,"d":"18.63%"},1.5075000000000005,null,6.583166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W315<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM315*Bilans!F315+BN315","v":4.912944444444444},4.727550314465408,145.51399867924533,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.39889527531977},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F315*BT315+BU315","v":3.476133333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY315","v":2.6408653292930846}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R325*Bilans!F325+S325","v":7.303041666666667},{"v":0.31125729576146927,"d":"31.13%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D08'!$C$39+'D08'!$C$40)","v":2.2731250000000003},null,5.029916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC325*Bilans!F325+AD325","v":4.386875},4.221332547169811,207.49960135613213,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":15.02131123086078},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":6.971679166666666},{"v":0.32605129204286637,"d":"32.61%"},2.2731250000000003,null,4.698554166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.282725},3.1588485849056607,155.2732021910378,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":20.073754184673515},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB325*Bilans!F325+BC325","v":7.303041666666667},{"v":0.31125729576146927,"d":"31.13%"},2.2731250000000003,null,5.029916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W325<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM325*Bilans!F325+BN325","v":4.236115740740741},4.076262316561845,200.36867417059756,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.555905159087906},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.9800216666666666},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY325","v":3.0805145152747775}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R342*Bilans!F342+S342","v":6.967481481481482},{"v":0.40114925420737607,"d":"40.11%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D08'!$C$39+'D08'!$C$40)","v":2.795},null,4.172481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC342*Bilans!F342+AD342","v":3.8847037037037038},3.8847037037037038,239.60852444444444,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":20.482179869764604},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ342*Bilans!F342+AK342","v":6.829314814814815},{"v":0.40926506915991245,"d":"40.93%"},2.795,null,4.034314814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU342*Bilans!F342+AV342","v":2.854814814814815},2.854814814814815,176.0849777777778,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":27.871229891022317},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB342*Bilans!F342+BC342","v":6.967481481481482},{"v":0.40114925420737607,"d":"40.11%"},2.795,null,4.172481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W342<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM342*Bilans!F342+BN342","v":3.8847037037037038},3.8847037037037038,239.60852444444444,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":20.482179869764604},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F342*BT342+BU342","v":2.6017925925925924},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY342","v":3.52833658844899}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R352*Bilans!F352+S352","v":6.905703703703703},{"v":0.44247843972239803,"d":"44.25%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D08'!$C$39+'D08'!$C$40)","v":3.055625},null,3.850078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.6781342592592594},3.6781342592592594,249.8740509027778,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.826250980204588},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ352*Bilans!F352+AK352","v":6.758849537037038},{"v":0.4520924727286551,"d":"45.21%"},3.055625,null,3.7032245370370376,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.758287037037037},2.758287037037037,187.38422986111112,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":31.771947162590845},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB352*Bilans!F352+BC352","v":6.905703703703703},{"v":0.44247843972239803,"d":"44.25%"},3.055625,null,3.850078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W352<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.6781342592592594},3.6781342592592594,249.8740509027778,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.826250980204588},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F352*BT352+BU352","v":2.5353814814814815},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY352","v":3.620756902679559}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R358*Bilans!F358+S358","v":6.975037037037037},{"v":0.3961448498879602,"d":"39.61%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D08'!$C$39+'D08'!$C$40)","v":2.763125},null,4.211912037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.9099675925925927},3.762421645702306,229.18791454795598,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.885577800606114},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ358*Bilans!F358+AK358","v":6.837932870370371},{"v":0.40408776341940567,"d":"40.41%"},2.763125,null,4.074807870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.8666203703703705},2.8666203703703705,174.62017986111113,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":27.412192703370533},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB358*Bilans!F358+BC358","v":6.975037037037037},{"v":0.3961448498879602,"d":"39.61%"},2.763125,null,4.211912037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W358<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.9099675925925927},3.762421645702306,229.18791454795598,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.885577800606114},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F358*BT358+BU358","v":2.6099148148148146},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY358","v":3.5173561787882965}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R369*Bilans!F369+S369","v":6.997791666666667},{"v":0.38431767164641223,"d":"38.43%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D08'!$C$39+'D08'!$C$40)","v":2.689375},null,4.308416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC369*Bilans!F369+AD369","v":3.970625},3.820790094339623,225.98063012971699,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.96891954704123},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.857904166666667},{"v":0.3921569818767517,"d":"39.22%"},2.689375,null,4.168529166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.8997750000000004},2.790349528301887,165.0352228514151,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":27.343187377113942},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB369*Bilans!F369+BC369","v":6.997791666666667},{"v":0.38431767164641223,"d":"38.43%"},2.689375,null,4.308416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W369<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM369*Bilans!F369+BN369","v":3.906199074074074},3.7587953354297694,222.31395011399368,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":20.298271970499936},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.6348116666666668},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY369","v":3.4841199908658873}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R370*Bilans!F370+S370","v":6.947333333333333},{"v":0.4145475482199405,"d":"41.45%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D08'!$C$39+'D08'!$C$40)","v":2.88},null,4.067333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC370*Bilans!F370+AD370","v":3.8173333333333335},3.8173333333333335,243.24048,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.533042263360112},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ370*Bilans!F370+AK370","v":6.806333333333334},{"v":0.42313531514765657,"d":"42.31%"},2.88,null,3.926333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.8233333333333333},2.8233333333333333,179.90279999999998,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":29.114096812278632},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB370*Bilans!F370+BC370","v":6.947333333333333},{"v":0.4145475482199405,"d":"41.45%"},2.88,null,4.067333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W370<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM370*Bilans!F370+BN370","v":3.8173333333333335},3.8173333333333335,243.24048,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.533042263360112},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F370*BT370+BU370","v":2.5801333333333334},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY370","v":3.5579556612061394}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R371*Bilans!F371+S371","v":7.052791666666667},{"v":0.3706865484707592,"d":"37.07%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D08'!$C$39+'D08'!$C$40)","v":2.614375},null,4.438416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC371*Bilans!F371+AD371","v":4.045625},3.8929599056603776,223.24178579009435,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.00226351996074},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.878404166666667},{"v":0.3800845278428802,"d":"38.01%"},2.614375,null,4.264029166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.9687750000000004},2.8567457547169814,163.8200853042453,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.894866520009487},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB371*Bilans!F371+BC371","v":7.052791666666667},{"v":0.3706865484707592,"d":"37.07%"},2.614375,null,4.438416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W371<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM371*Bilans!F371+BN371","v":3.965643518518519},3.815996593291405,218.82832464229563,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.38551258930617},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.6970116666666666},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY371","v":3.403767255981466}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11639.402577777773},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9953419416141043},{"$f":"SUM(AF7:AF372)/229","v":3.868594366533771},{"$f":"SUM(AG7:AG372)/Z373","v":3.681535967710517},{"$f":"SUM(AH7:AH372)","v":4251.607805526656},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2587388334142005},{"$f":"SUM(AX7:AX372)/229","v":3.1506842946789573},{"$f":"SUM(AY7:AY372)/AR373","v":2.853297535800593},{"$f":"SUM(AZ7:AZ372)","v":5516.5454101256655},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9421054253598578},{"$f":"SUM(BP7:BP372)/229","v":3.823303666154002},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.547131068849852},{"$f":"SUM(BR7:BR372)","v":4695.591750016288},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1222.1763783738488},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1052.5853391817316},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.348428433900956}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D06","index":27,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5735.206406269188},null,null,"COP",{"$f":"K13","v":3.3933103541439094},{"$f":"L13","v":2.890816047424403},{"$f":"M13","v":3.2320170931020464},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9997060477569865},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.3933103541439094},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":2.9395224301353995E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.3936043928202513},{"$f":"L14","v":2.891110086100745},{"$f":"M14","v":3.2323111317783884}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.3936043928202513},{"$nulls":10},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R7*Bilans!F7+S7","v":5.5944666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4730120237854071,"d":"47.30%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D06'!$C$39+'D06'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":2.9482166666666663},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC7*Bilans!F7+AD7","v":3.73665},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.73665},{"$f":"AF7*Z7","v":217.1367315},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":20.06125807876039},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":5.403483333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4897303899644983,"d":"48.97%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":2.7572333333333328},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU7*Bilans!F7+AV7","v":2.92515},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.92515},{"$f":"AX7*AR7","v":169.9804665},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.626685810984053},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB7*Bilans!F7+BC7","v":5.5944666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4730120237854071,"d":"47.30%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":2.9482166666666663},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W7<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM7*Bilans!F7+BN7","v":3.5207314814814814},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.5207314814814814},{"$f":"BP7*BJ7","v":204.58970638888889},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":21.291569775851507},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.638856666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.4787793198316947}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R8*Bilans!F8+S8","v":5.536925925925925},{"v":0.5625865401981311,"d":"56.26%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D06'!$C$39+'D06'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":2.421925925925925},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.4087037037037033},3.344388539482879,{"$f":"AF8*Z8","v":231.9667890985325},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":26.753590063980674},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ8*Bilans!F8+AK8","v":5.423851851851852},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.57431509655568,"d":"57.43%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":2.308851851851852},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU8*Bilans!F8+AV8","v":2.6863333333333332},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6356477987421387},{"$f":"AX8*AR8","v":182.80853132075475},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":33.94778317600007},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB8*Bilans!F8+BC8","v":5.536925925925925},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5625865401981311,"d":"56.26%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":2.421925925925925},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W8<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.4087037037037033},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.344388539482879},{"$f":"BP8*BJ8","v":231.9667890985325},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":26.753590063980674},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.453977777777778},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.740865171286528}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3401.9854682539753},{"$nulls":9},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R9*Bilans!F9+S9","v":5.536046296296296},{"v":0.5841262567047951,"d":"58.41%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D06'!$C$39+'D06'!$C$40)","v":3.23375},null,2.3022962962962956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.333935185185185},3.271030747728861,236.20113029350108,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":28.477537260900547},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ9*Bilans!F9+AK9","v":5.422092592592593},{"v":0.5964025779304833,"d":"59.64%"},3.23375,null,2.188342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU9*Bilans!F9+AV9","v":2.6309166666666663},2.5812767295597485,186.39399264150947,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":36.0871420461329},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB9*Bilans!F9+BC9","v":5.536046296296296},{"v":0.5841262567047951,"d":"58.41%"},3.23375,null,2.3022962962962956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W9<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.333935185185185},3.271030747728861,236.20113029350108,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":28.477537260900547},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.4133388888888887},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.803858646734239}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R10*Bilans!F10+S10","v":5.530421296296296},{"v":0.7220290798956278,"d":"72.20%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D06'!$C$39+'D06'!$C$40)","v":3.993125},null,1.5372962962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC10*Bilans!F10+AD10","v":2.855810185185185},2.4786277078965755,224.15469676362682,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":47.066830419240944},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ10*Bilans!F10+AK10","v":5.4108425925925925},{"v":0.7379858001167067,"d":"73.80%"},3.993125,null,1.4177175925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU10*Bilans!F10+AV10","v":2.2765416666666667},1.9758663522012576,178.68747356132073,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":59.043036929107615},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB10*Bilans!F10+BC10","v":5.530421296296296},{"v":0.7220290798956278,"d":"72.20%"},3.993125,null,1.5372962962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W10<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM10*Bilans!F10+BN10","v":2.855810185185185},2.4786277078965755,224.15469676362682,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":47.066830419240944},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.1534638888888886},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.262899437211625}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.422449892466965},{"$nulls":11},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R11*Bilans!F11+S11","v":5.531185185185185},{"v":0.7032850772053408,"d":"70.33%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D06'!$C$39+'D06'!$C$40)","v":3.89},null,1.641185185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC11*Bilans!F11+AD11","v":2.92074074074074},2.5349825296995103,222.97706331236895,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":44.76101853587537},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ11*Bilans!F11+AK11","v":5.412370370370371},{"v":0.7187239109310632,"d":"71.87%"},3.89,null,1.5223703703703708,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU11*Bilans!F11+AV11","v":2.3246666666666664},2.017635220125786,177.47119396226415,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":56.23831248986922},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB11*Bilans!F11+BC11","v":5.531185185185185},{"v":0.7032850772053408,"d":"70.33%"},3.89,null,1.641185185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W11<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM11*Bilans!F11+BN11","v":2.92074074074074},2.5349825296995103,222.97706331236895,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":44.76101853587537},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.1887555555555553},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":4.194164111519484}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R12*Bilans!F12+S12","v":5.530134259259259},{"v":0.7290736193699672,"d":"72.91%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D06'!$C$39+'D06'!$C$40)","v":4.031875},null,1.4982592592592585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC12*Bilans!F12+AD12","v":2.8314120370370364},2.457451956673654,224.52509802148842,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":47.960591734022564},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ12*Bilans!F12+AK12","v":5.410268518518519},{"v":0.7452264127370962,"d":"74.52%"},4.031875,null,1.3783935185185188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU12*Bilans!F12+AV12","v":2.258458333333333},1.9601713836477983,179.0910584669811,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":60.12782911903643},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB12*Bilans!F12+BC12","v":5.530134259259259},{"v":0.7290736193699672,"d":"72.91%"},4.031875,null,1.4982592592592585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W12<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM12*Bilans!F12+BN12","v":2.8314120370370364},2.457451956673654,224.52509802148842,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":47.960591734022564},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.1402027777777772},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.289313188132486}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":4146.35913430744},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.3933103541439094},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.890816047424403},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.2320170931020464},{"$nulls":4},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R13*Bilans!F13+S13","v":5.530509259259259},{"v":0.719870415791192,"d":"71.99%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D06'!$C$39+'D06'!$C$40)","v":3.98125},null,1.5492592592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC13*Bilans!F13+AD13","v":2.8632870370370367},2.485117051013277,224.03330214884693,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":46.79598490243456},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ13*Bilans!F13+AK13","v":5.411018518518519},{"v":0.7357672102534266,"d":"73.58%"},3.98125,null,1.429768518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU13*Bilans!F13+AV13","v":2.282083333333333},1.9806761006289304,178.5579504716981,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":58.7140421208056},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB13*Bilans!F13+BC13","v":5.530509259259259},{"v":0.719870415791192,"d":"71.99%"},3.98125,null,1.5492592592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W13<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM13*Bilans!F13+BN13","v":2.8632870370370367},2.485117051013277,224.03330214884693,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":46.79598490243456},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.1575277777777773},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.254869899962665}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.3936043928202513},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.891110086100745},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2323111317783884},{"$nulls":4},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R14*Bilans!F14+S14","v":5.533712962962963},{"v":0.6412963635359689,"d":"64.13%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D06'!$C$39+'D06'!$C$40)","v":3.54875},null,1.984962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.1356018518518516},2.721465758211041,217.09132353249467,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":37.811719544707266},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ14*Bilans!F14+AK14","v":5.417425925925926},{"v":0.6550620254938624,"d":"65.51%"},3.54875,null,1.8686759259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU14*Bilans!F14+AV14","v":2.4839166666666666},2.1558522012578614,171.97233009433955,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":47.73207548270686},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB14*Bilans!F14+BC14","v":5.533712962962963},{"v":0.6412963635359689,"d":"64.13%"},3.54875,null,1.984962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W14<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.1356018518518516},2.721465758211041,217.09132353249467,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":37.811719544707266},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.3055388888888886},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.981715530473715}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.808035778585477},{"$nulls":4},{"$f":"F11","v":3.422449892466965},{"$f":"F15","v":2.808035778585477},{"$f":"F28","v":3.2252320240595322},{"$nulls":4},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R15*Bilans!F15+S15","v":5.531106481481482},{"v":0.7052160382483245,"d":"70.52%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D06'!$C$39+'D06'!$C$40)","v":3.900625},null,1.6304814814814819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC15*Bilans!F15+AD15","v":2.9140509259259257},2.529176275331935,223.11128512840668,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":44.993838946660595},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ15*Bilans!F15+AK15","v":5.412212962962963},{"v":0.7207079667213555,"d":"72.07%"},3.900625,null,1.5115879629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU15*Bilans!F15+AV15","v":2.3197083333333333},2.013331761006289,177.6060612971698,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":56.521906723968144},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB15*Bilans!F15+BC15","v":5.531106481481482},{"v":0.7052160382483245,"d":"70.52%"},3.900625,null,1.6304814814814819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W15<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM15*Bilans!F15+BN15","v":2.9140509259259257},2.529176275331935,223.11128512840668,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":44.993838946660595},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.185119444444444},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":4.201143339481824}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.262480499455382},{"$f":"F19","v":3.262480499455382},{"$f":"F19","v":3.262480499455382},{"$nulls":4},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R16*Bilans!F16+S16","v":5.537314814814814},{"v":0.5530658997040283,"d":"55.31%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D06'!$C$39+'D06'!$C$40)","v":3.0625},null,2.474814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.4417592592592587},3.3768204053109714,229.96146960167712,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":26.01530121703644},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ16*Bilans!F16+AK16","v":5.42462962962963},{"v":0.5645546717645854,"d":"56.46%"},3.0625,null,2.3621296296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU16*Bilans!F16+AV16","v":2.710833333333333},2.659685534591195,181.12458490566036,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":33.029844640450236},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB16*Bilans!F16+BC16","v":5.537314814814814},{"v":0.5530658997040283,"d":"55.31%"},3.0625,null,2.474814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W16<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.4417592592592587},3.3768204053109714,229.96146960167712,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":26.01530121703644},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.4719444444444445},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.7136756938981907}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":794.8724335322155},{"$nulls":9},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R17*Bilans!F17+S17","v":5.536712962962962},{"v":0.5678007910161966,"d":"56.78%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D06'!$C$39+'D06'!$C$40)","v":3.14375},null,2.3929629629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.3906018518518515},3.3266282320055907,233.03030765199168,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":27.163991194026565},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ17*Bilans!F17+AK17","v":5.423425925925926},{"v":0.5796612773803629,"d":"57.97%"},3.14375,null,2.2796759259259263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU17*Bilans!F17+AV17","v":2.6729166666666666},2.62248427672956,183.70502358490572,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":34.45759458001079},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB17*Bilans!F17+BC17","v":5.536712962962962},{"v":0.5678007910161966,"d":"56.78%"},3.14375,null,2.3929629629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W17<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.3906018518518515},3.3266282320055907,233.03030765199168,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":27.163991194026565},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.444138888888889},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.7559240359590405}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5735.206406269188},{"$nulls":5},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R18*Bilans!F18+S18","v":5.536513888888889},{"v":0.5726753447441105,"d":"57.27%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D06'!$C$39+'D06'!$C$40)","v":3.1706250000000002},null,2.3658888888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.373680555555555},3.310026205450734,234.0023025943396,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":27.551609666963817},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ18*Bilans!F18+AK18","v":5.423027777777778},{"v":0.5846595536523775,"d":"58.47%"},3.1706250000000002,null,2.2524027777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU18*Bilans!F18+AV18","v":2.6603749999999997},2.610179245283019,184.526621745283,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":34.938807426656886},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB18*Bilans!F18+BC18","v":5.536513888888889},{"v":0.5726753447441105,"d":"57.27%"},3.1706250000000002,null,2.3658888888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W18<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.373680555555555},3.310026205450734,234.0023025943396,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":27.551609666963817},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.4349416666666666},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.770110851389322}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.262480499455382},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6233.14832753918},{"$nulls":5},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R19*Bilans!F19+S19","v":5.535986111111111},{"v":0.5856002769756468,"d":"58.56%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D06'!$C$39+'D06'!$C$40)","v":3.241875},null,2.294111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.328819444444444},3.266011530398323,236.47556485849057,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.598322183084466},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ19*Bilans!F19+AK19","v":5.421972222222222},{"v":0.5979143505591958,"d":"59.79%"},3.241875,null,2.1800972222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU19*Bilans!F19+AV19","v":2.627125},2.5775566037735853,186.62798589622645,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":36.23681818015452},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB19*Bilans!F19+BC19","v":5.535986111111111},{"v":0.5856002769756468,"d":"58.56%"},3.241875,null,2.294111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W19<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.328819444444444},3.266011530398323,236.47556485849057,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.598322183084466},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.4105583333333334},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.808246360628762}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6926.71149564037},{"$nulls":5},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R20*Bilans!F20+S20","v":5.532578703703703},{"v":0.6691048059599829,"d":"66.91%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D06'!$C$39+'D06'!$C$40)","v":3.7018750000000002},null,1.830703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.039189814814814},2.637787386443046,220.11016846173996,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":40.80846339369066},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ20*Bilans!F20+AK20","v":5.415157407407407},{"v":0.6836135538620164,"d":"68.36%"},3.7018750000000002,null,1.713282407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU20*Bilans!F20+AV20","v":2.412458333333333},2.093831761006289,174.71979129716976,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":51.410076016932045},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB20*Bilans!F20+BC20","v":5.532578703703703},{"v":0.6691048059599829,"d":"66.91%"},3.7018750000000002,null,1.830703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W20<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.039189814814814},2.637787386443046,220.11016846173996,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":40.80846339369066},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.253136111111111},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":4.074321100589426}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R21*Bilans!F21+S21","v":5.434125},{"v":0.7632323511144848,"d":"76.32%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D06'!$C$39+'D06'!$C$40)","v":4.1475},null,1.286625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC21*Bilans!F21+AD21","v":2.7720624999999997},2.4059410377358486,226.4952892924528,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":50.47530180302496},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ21*Bilans!F21+AK21","v":5.4714375},{"v":0.7580274836366128,"d":"75.80%"},4.1475,null,1.3239375000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.1079999999999997},1.8295849056603768,172.2371230188679,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":66.3760395181916},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB21*Bilans!F21+BC21","v":5.3263125},{"v":0.7786813109444854,"d":"77.87%"},4.1475,null,1.1788125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W21<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.8250000000000002},1.5839622641509434,149.11420754716983,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":76.66887194758786},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.1079999999999997},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.354838709677421}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R22*Bilans!F22+S22","v":5.538412037037037},{"v":0.5262113003710618,"d":"52.62%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D06'!$C$39+'D06'!$C$40)","v":2.914375},null,2.6240370370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.5350231481481478},3.468324598183089,223.86301118972747,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":24.00670630529163},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ22*Bilans!F22+AK22","v":5.426824074074074},{"v":0.5370314128889928,"d":"53.70%"},2.914375,null,2.5124490740740737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU22*Bilans!F22+AV22","v":2.779958333333333},2.727506289308176,176.04689344339624,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":30.52717067102325},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB22*Bilans!F22+BC22","v":5.538412037037037},{"v":0.5262113003710618,"d":"52.62%"},2.914375,null,2.6240370370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W22<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.5350231481481478},3.468324598183089,223.86301118972747,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":24.00670630529163},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.522636111111111},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.639050420140308}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R23*Bilans!F23+S23","v":5.534976851851852},{"v":0.6103232389977876,"d":"61.03%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D06'!$C$39+'D06'!$C$40)","v":3.378125},null,2.156851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.2430324074074073},2.814707372466806,213.0029804114256,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":34.68237975816481},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ23*Bilans!F23+AK23","v":5.419953703703704},{"v":0.6232756190687702,"d":"62.33%"},3.378125,null,2.041828703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU23*Bilans!F23+AV23","v":2.5635416666666666},2.2249606918238993,168.37390035377362,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":43.875269508683296},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB23*Bilans!F23+BC23","v":5.534976851851852},{"v":0.6103232389977876,"d":"61.03%"},3.378125,null,2.156851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W23<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.2430324074074073},2.814707372466806,213.0029804114256,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":34.68237975816481},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.363930555555555},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.8833628079411064}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R24*Bilans!F24+S24","v":5.50603125},{"v":0.7399839948238579,"d":"74.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D06'!$C$39+'D06'!$C$40)","v":4.074375},null,1.4316562500000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC24*Bilans!F24+AD24","v":2.808015625},2.4371456367924527,225.15569965507072,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":48.90009370012427},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ24*Bilans!F24+AK24","v":5.537859375},{"v":0.735731033256871,"d":"73.57%"},4.074375,null,1.4634843750000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.1275},1.8465094339622639,170.58977405660372,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":64.54158739079344},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB24*Bilans!F24+BC24","v":5.389078125},{"v":0.7560430384371167,"d":"75.60%"},4.074375,null,1.3147031250000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W24<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.8710416666666672},1.6239229559748432,150.02612228773586,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":73.38811829804948},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.1275},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.314923619271446}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R25*Bilans!F25+S25","v":5.5319212962962965},{"v":0.6852275722971474,"d":"68.52%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D06'!$C$39+'D06'!$C$40)","v":3.790625},null,1.7412962962962966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC25*Bilans!F25+AD25","v":2.983310185185185},2.589288085255066,221.57832789570224,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":42.63401613309687},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ25*Bilans!F25+AK25","v":5.413842592592593},{"v":0.7001727396334841,"d":"70.02%"},3.790625,null,1.6232175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU25*Bilans!F25+AV25","v":2.3710416666666667},2.0578852201257862,176.10352771226414,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":53.643297945087724},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB25*Bilans!F25+BC25","v":5.5319212962962965},{"v":0.6852275722971474,"d":"68.52%"},3.790625,null,1.7412962962962966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W25<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM25*Bilans!F25+BN25","v":2.983310185185185},2.589288085255066,221.57832789570224,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":42.63401613309687},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.2227638888888888},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":4.129993314129681}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3610.011531928496},{"$nulls":9},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R26*Bilans!F26+S26","v":5.473458333333333},{"v":0.750439621506817,"d":"75.04%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D06'!$C$39+'D06'!$C$40)","v":4.1075},null,1.3659583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC26*Bilans!F26+AD26","v":2.7917291666666664},2.4230102201257857,225.77609231132072,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":49.60862277904876},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ26*Bilans!F26+AK26","v":5.507770833333334},{"v":0.7457645069655373,"d":"74.58%"},4.1075,null,1.4002708333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.1186666666666665},1.8388427672955971,171.34336905660376,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":65.36839480668729},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB26*Bilans!F26+BC26","v":5.360645833333333},{"v":0.7662323025443919,"d":"76.62%"},4.1075,null,1.253145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W26<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.8501851851851854},1.6058211041229908,149.6304104821803,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":74.85404176802602},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.1186666666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.33291378225299}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R27*Bilans!F27+S27","v":5.532273148148148},{"v":0.6765980094914438,"d":"67.66%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D06'!$C$39+'D06'!$C$40)","v":3.743125},null,1.789148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.0132175925925924},2.6152454577218722,220.8182502227463,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":41.64853806681714},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ27*Bilans!F27+AK27","v":5.4145462962962965},{"v":0.6913090765444935,"d":"69.13%"},3.743125,null,1.6714212962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU27*Bilans!F27+AV27","v":2.393208333333333},2.0771242138364774,175.38198299528298,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":52.43843833432625},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB27*Bilans!F27+BC27","v":5.532273148148148},{"v":0.6765980094914438,"d":"67.66%"},3.743125,null,1.789148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W27<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.0132175925925924},2.6152454577218722,220.8182502227463,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":41.64853806681714},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.2390194444444442},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.10000905654385}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2252320240595322},{"$nulls":11},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R28*Bilans!F28+S28","v":5.536476851851852},{"v":0.5735822771367338,"d":"57.36%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D06'!$C$39+'D06'!$C$40)","v":3.175625},null,2.3608518518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.3705324074074072},3.306937456324249,234.18077596960168,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":27.624154132488343},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ28*Bilans!F28+AK28","v":5.422953703703704},{"v":0.5855895464921911,"d":"58.56%"},3.175625,null,2.2473287037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU28*Bilans!F28+AV28","v":2.6580416666666666},2.6078899371069184,184.67772589622643,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":35.02883641682413},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB28*Bilans!F28+BC28","v":5.536476851851852},{"v":0.5735822771367338,"d":"57.36%"},3.175625,null,2.3608518518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W28<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.3705324074074072},3.306937456324249,234.18077596960168,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":27.624154132488343},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.4332305555555553},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.7727620915495295}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R29*Bilans!F29+S29","v":6.227166666666666},{"v":0.3246861868693628,"d":"32.47%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D06'!$C$39+'D06'!$C$40)","v":2.021875},null,4.205291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC29*Bilans!F29+AD29","v":4.5108749999999995},4.340653301886792,187.1906736438679,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.816331121358683},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":5.095458333333332},{"v":0.39679943740749535,"d":"39.68%"},2.021875,null,3.0735833333333322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU29*Bilans!F29+AV29","v":3.449625},3.3194504716981132,143.15130159198117,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.759174590588493},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB29*Bilans!F29+BC29","v":6.227166666666666},{"v":0.3246861868693628,"d":"32.47%"},2.021875,null,4.205291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W29<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM29*Bilans!F29+BN29","v":3.9138564814814814},3.766163784067086,162.41581318789312,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.771330507544667},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.1366916666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.9266504252091514}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R30*Bilans!F30+S30","v":5.842099999999999},{"v":0.4111321271460605,"d":"41.11%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D06'!$C$39+'D06'!$C$40)","v":2.401875},null,3.4402249999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC30*Bilans!F30+AD30","v":4.039675},4.039675,211.052820375,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.683532709933353},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":5.282925},{"v":0.4546487031332075,"d":"45.46%"},2.401875,null,2.8810499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU30*Bilans!F30+AV30","v":3.130425},3.130425,163.549054125,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.52936102925322},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB30*Bilans!F30+BC30","v":5.842099999999999},{"v":0.4111321271460605,"d":"41.11%"},2.401875,null,3.4402249999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W30<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM30*Bilans!F30+BN30","v":3.6745972222222223},3.6745972222222223,191.979331875,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":18.341071394824077},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F30*BT30+BU30","v":2.833705},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.2395750439795252}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R31*Bilans!F31+S31","v":5.6806},{"v":0.45087666795761006,"d":"45.09%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D06'!$C$39+'D06'!$C$40)","v":2.56125},null,3.1193500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC31*Bilans!F31+AD31","v":3.84205},3.84205,215.4237435,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.825965304980414},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":5.361549999999999},{"v":0.47770700636942676,"d":"47.77%"},2.56125,null,2.8002999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU31*Bilans!F31+AV31","v":2.99655},2.99655,168.0165585,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.137858537317918},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB31*Bilans!F31+BC31","v":5.6806},{"v":0.45087666795761006,"d":"45.09%"},2.56125,null,3.1193500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W31<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM31*Bilans!F31+BN31","v":3.57425},3.57425,200.4081975,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":20.236497167237882},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.70663},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.391671562053181}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R37*Bilans!F37+S37","v":5.537337962962963},{"v":0.5524992370815968,"d":"55.25%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D06'!$C$39+'D06'!$C$40)","v":3.059375},null,2.4779629629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.4437268518518516},3.3787508735150245,229.83952817085955,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.97180238645665},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ37*Bilans!F37+AK37","v":5.424675925925926},{"v":0.5639737823560036,"d":"56.40%"},3.059375,null,2.3653009259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU37*Bilans!F37+AV37","v":2.7122916666666663},2.6611163522012578,181.02243985849057,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.9757283733242},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB37*Bilans!F37+BC37","v":5.537337962962963},{"v":0.5524992370815968,"d":"55.25%"},3.059375,null,2.4779629629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W37<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.4437268518518516},3.3787508735150245,229.83952817085955,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.97180238645665},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.4730138888888886},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.7120697304795662}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R44*Bilans!F44+S44","v":5.536462962962963},{"v":0.5739223799122987,"d":"57.39%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D06'!$C$39+'D06'!$C$40)","v":3.1775},null,2.3589629629629627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.3693518518518517},3.3057791754018173,234.24751236897276,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":27.65139325704936},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ44*Bilans!F44+AK44","v":5.4229259259259255},{"v":0.5859383003571942,"d":"58.59%"},3.1775,null,2.2454259259259253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU44*Bilans!F44+AV44","v":2.6571666666666665},2.607031446540881,184.73424830188682,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":35.06263805190607},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB44*Bilans!F44+BC44","v":5.536462962962963},{"v":0.5739223799122987,"d":"57.39%"},3.1775,null,2.3589629629629627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W44<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.3693518518518517},3.3057791754018173,234.24751236897276,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":27.65139325704936},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.4325888888888887},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.7737572682053417}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R61*Bilans!F61+S61","v":5.535291666666667},{"v":0.602610521878552,"d":"60.26%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D06'!$C$39+'D06'!$C$40)","v":3.335625},null,2.199666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.2697916666666664},2.8379323899371065,211.8658425707547,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":33.93489934484813},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ61*Bilans!F61+AK61","v":5.420583333333333},{"v":0.6153627377127308,"d":"61.54%"},3.335625,null,2.0849583333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU61*Bilans!F61+AV61","v":2.5833749999999998},2.2421745283018866,167.38953941037735,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":42.95158507261103},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB61*Bilans!F61+BC61","v":5.535291666666667},{"v":0.602610521878552,"d":"60.26%"},3.335625,null,2.199666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W61<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.2697916666666664},2.8379323899371065,211.8658425707547,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":33.93489934484813},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.378475},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.859615930375556}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R71*Bilans!F71+S71","v":5.776233333333333},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.42707329459220833,"d":"42.71%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D06'!$C$39+'D06'!$C$40)","v":2.466875},null,3.309358333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC71*Bilans!F71+AD71","v":3.959075},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.959075},213.018030375,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.531481469787767},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":5.314991666666666},{"v":0.46413525264229016,"d":"46.41%"},2.466875,null,2.848116666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU71*Bilans!F71+AV71","v":3.075825},3.075825,165.494764125,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.565799419667893},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB71*Bilans!F71+BC71","v":5.776233333333333},{"v":0.42707329459220833,"d":"42.71%"},2.466875,null,3.309358333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W71<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM71*Bilans!F71+BN71","v":3.6336712962962965},3.6336712962962965,195.50968409722222,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.101466351881133},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F71*BT71+BU71","v":2.7818783333333332},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.2999286453337584}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R77*Bilans!F77+S77","v":5.5931999999999995},{"v":0.4733426303368376,"d":"47.33%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D06'!$C$39+'D06'!$C$40)","v":2.6475},null,2.9456999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC77*Bilans!F77+AD77","v":3.7351},3.7351,217.158714,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.079944312066612},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":5.4041},{"v":0.48990581225365926,"d":"48.99%"},2.6475,null,2.7565999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU77*Bilans!F77+AV77","v":2.9241},2.9241,170.00717400000002,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.649122807017545},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB77*Bilans!F77+BC77","v":5.5931999999999995},{"v":0.4733426303368376,"d":"47.33%"},2.6475,null,2.9456999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W77<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM77*Bilans!F77+BN77","v":3.5199444444444445},3.5199444444444445,204.64957,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":21.307324926214115},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.63786},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.4800937123274176}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R94*Bilans!F94+S94","v":5.538166666666666},{"v":0.5322158355653195,"d":"53.22%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D06'!$C$39+'D06'!$C$40)","v":2.9475000000000002},null,2.590666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.514166666666666},3.447861635220126,225.28327924528304,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":24.44663067072837},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ94*Bilans!F94+AK94","v":5.426333333333333},{"v":0.5431844707905892,"d":"54.32%"},2.9475000000000002,null,2.4788333333333328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU94*Bilans!F94+AV94","v":2.7645},2.7123396226415095,177.22427094339625,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":31.07597562502609},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB94*Bilans!F94+BC94","v":5.538166666666666},{"v":0.5322158355653195,"d":"53.22%"},2.9475000000000002,null,2.590666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W94<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.514166666666666},3.447861635220126,225.28327924528304,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":24.44663067072837},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.5113},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.655477242862263}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R104*Bilans!F104+S104","v":6.9396875},{"v":0.20236862250641693,"d":"20.24%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D06'!$C$39+'D06'!$C$40)","v":1.4043750000000002},null,5.5353125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC104*Bilans!F104+AD104","v":5.0784125},4.88677429245283,138.32014634787734,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.471892052880699},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.9396875},{"v":0.20236862250641693,"d":"20.24%"},1.4043750000000002,null,5.5353125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU104*Bilans!F104+AV104","v":5.0784125},4.88677429245283,138.32014634787734,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.471892052880699},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.9396875},{"v":0.20236862250641693,"d":"20.24%"},1.4043750000000002,null,5.5353125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W104<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM104*Bilans!F104+BN104","v":4.774652777777778},4.594477201257861,130.04667718160377,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.947248054686932},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F104*BT104+BU104","v":3.4752549999999998},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.6415327796089785}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F116*BT116+BU116","v":3.442425},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.6667247652454305}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F119*BT119+BU119","v":3.70071},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.480605073080571}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F136*BT136+BU136","v":3.84342},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.388497744196575}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F142*BT142+BU142","v":3.7147799999999997},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.47120960056854}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F152*BT152+BU152","v":3.951625},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.323094929301237}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F169*BT169+BU169","v":4.0842849999999995},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.2476394277088896}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F175*BT175+BU175","v":3.8286800000000003},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.3976931997450817}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F185*BT185+BU185","v":4.21929},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":2.175721507647021}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F201*BT201+BU201","v":4.131855},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":2.2217623803352247}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11400000000000006},{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":1.9479999999999986},{"$f":"Bilans!F211*BT211+BU211","v":4.427975},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":2.073182436666874}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F217*BT217+BU217","v":3.956314999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.3203410244128695}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11400000000000006},{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":1.9479999999999986},{"$f":"Bilans!F234*BT234+BU234","v":4.734825000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.9388256165750581}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F244*BT244+BU244","v":3.74024},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.4543879537142006}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R250*Bilans!F250+S250","v":7.1120833333333335},{"v":0.16837541742339915,"d":"16.84%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D06'!$C$39+'D06'!$C$40)","v":1.1975},null,5.914583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC250*Bilans!F250+AD250","v":5.24805},5.050010377358491,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":7.1120833333333335},{"v":0.16837541742339915,"d":"16.84%"},1.1975,null,{"$f":"AL250-AN250","v":5.914583333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU250*Bilans!F250+AV250","v":5.24805},5.050010377358491,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB250*Bilans!F250+BC250","v":7.1120833333333335},{"v":0.16837541742339915,"d":"16.84%"},1.1975,null,{"$f":"BD250-BF250","v":5.914583333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W250<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM250*Bilans!F250+BN250","v":4.904907407407407},4.719816561844864,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F250*BT250+BU250","v":3.58614},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.5598554434573106}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D06'!$C$39+'D06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W260<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.7877546296296303},1.720292190775682,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F260*BT260+BU260","v":4.141905},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.2163714522665297}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R277*Bilans!F277+S277","v":7.421979166666667},{"v":0.11124054399236509,"d":"11.12%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D06'!$C$39+'D06'!$C$40)","v":0.8256250000000005},null,6.596354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC277*Bilans!F277+AD277","v":5.5529875},5.343440801886793,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.421979166666667},{"v":0.11124054399236509,"d":"11.12%"},0.8256250000000005,null,6.596354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU277*Bilans!F277+AV277","v":5.5529875},5.343440801886793,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.421979166666667},{"v":0.11124054399236509,"d":"11.12%"},0.8256250000000005,null,6.596354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W277<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM277*Bilans!F277+BN277","v":5.139050925925925},4.945124475890985,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F277*BT277+BU277","v":3.785465},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.4250653486427693}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R286*Bilans!F286+S286","v":7.150625},{"v":0.16099991259505286,"d":"16.10%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D06'!$C$39+'D06'!$C$40)","v":1.1512499999999999},null,5.999375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC286*Bilans!F286+AD286","v":5.2859750000000005},5.086504245283019,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":7.150625},{"v":0.16099991259505286,"d":"16.10%"},1.1512499999999999,null,5.999375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU286*Bilans!F286+AV286","v":5.2859750000000005},5.086504245283019,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB286*Bilans!F286+BC286","v":7.150625},{"v":0.16099991259505286,"d":"16.10%"},1.1512499999999999,null,5.999375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W286<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM286*Bilans!F286+BN286","v":4.934027777777778},4.747838050314465,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F286*BT286+BU286","v":3.6109299999999998},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.5422813513416216}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R292*Bilans!F292+S292","v":6.668666666666668},{"v":0.24798810356892925,"d":"24.80%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D06'!$C$39+'D06'!$C$40)","v":1.6537499999999998},null,5.014916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC292*Bilans!F292+AD292","v":4.863333333333333},4.679811320754717,160.4707301886792,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.452111841309518},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ292*Bilans!F292+AK292","v":6.106750000000001},{"v":0.2708068940107258,"d":"27.08%"},1.6537499999999998,null,4.453000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU292*Bilans!F292+AV292","v":4.863333333333333},4.679811320754717,160.4707301886792,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.452111841309518},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB292*Bilans!F292+BC292","v":6.668666666666668},{"v":0.24798810356892925,"d":"24.80%"},1.6537499999999998,null,5.014916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W292<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM292*Bilans!F292+BN292","v":4.514305555555555},4.343954402515722,148.95419646226406,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.182910753939456},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.345416666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.7440528085689375}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R309*Bilans!F309+S309","v":6.384},{"v":0.29487781954887216,"d":"29.49%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D06'!$C$39+'D06'!$C$40)","v":1.8825},null,4.5015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC309*Bilans!F309+AD309","v":4.66},4.4841509433962266,178.37952452830189,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.443905579399141},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ309*Bilans!F309+AK309","v":5.298499999999999},{"v":0.3552892328017364,"d":"35.53%"},1.8825,null,3.4159999999999986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU309*Bilans!F309+AV309","v":4.66},4.4841509433962266,178.37952452830189,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.443905579399141},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB309*Bilans!F309+BC309","v":6.384},{"v":0.29487781954887216,"d":"29.49%"},1.8825,null,4.5015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W309<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM309*Bilans!F309+BN309","v":4.370277777777777},4.205361635220125,167.2892858490566,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.20256530858705},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.2285},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.8434257395075115}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R315*Bilans!F315+S315","v":6.850666666666667},{"v":0.22005157648890625,"d":"22.01%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D06'!$C$39+'D06'!$C$40)","v":1.5075000000000005},null,5.343166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC315*Bilans!F315+AD315","v":4.993333333333333},4.804905660377359,147.89499622641517,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.263679415691513},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ315*Bilans!F315+AK315","v":6.623499999999999},{"v":0.22759870159281356,"d":"22.76%"},1.5075000000000005,null,5.115999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU315*Bilans!F315+AV315","v":4.993333333333333},4.804905660377359,147.89499622641517,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.263679415691513},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB315*Bilans!F315+BC315","v":6.850666666666667},{"v":0.22005157648890625,"d":"22.01%"},1.5075000000000005,null,5.343166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W315<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM315*Bilans!F315+BN315","v":4.606388888888888},4.4325628930817595,136.4342858490566,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.957842439635211},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.4201666666666664},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.6840797232103704}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R325*Bilans!F325+S325","v":5.972566666666666},{"v":0.3805943285131463,"d":"38.06%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D06'!$C$39+'D06'!$C$40)","v":2.2731250000000003},null,3.699441666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC325*Bilans!F325+AD325","v":4.199325},4.040859905660377,198.6284686627359,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":15.692192127516298},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":5.219408333333333},{"v":0.43551392319372095,"d":"43.55%"},2.2731250000000003,null,2.9462833333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU325*Bilans!F325+AV325","v":3.238575},3.238575,159.19215412500006,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.5795836131632},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB325*Bilans!F325+BC325","v":5.972566666666666},{"v":0.3805943285131463,"d":"38.06%"},2.2731250000000003,null,3.699441666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W325<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM325*Bilans!F325+BN325","v":3.755662037037037},3.61393894129979,177.64316865959125,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":17.545938387435505},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F325*BT325+BU325","v":2.9363616666666665},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":3.1263178865909462}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R342*Bilans!F342+S342","v":5.539296296296296},{"v":0.5045767278902923,"d":"50.46%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D06'!$C$39+'D06'!$C$40)","v":2.795},null,2.7442962962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.610185185185185},3.5420684835779177,218.47478406708595,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":22.463484364827274},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ342*Bilans!F342+AK342","v":5.428592592592593},{"v":0.5148664137761646,"d":"51.49%"},2.795,null,2.633592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU342*Bilans!F342+AV342","v":2.8356666666666666},2.7821635220125787,171.60384603773585,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":28.599037896393018},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB342*Bilans!F342+BC342","v":5.539296296296296},{"v":0.5045767278902923,"d":"50.46%"},2.795,null,2.7442962962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W342<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.610185185185185},3.5420684835779177,218.47478406708595,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":22.463484364827274},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.5634888888888887},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.581057066324541}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R352*Bilans!F352+S352","v":5.53736574074074},{"v":0.5518192481884437,"d":"55.18%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D06'!$C$39+'D06'!$C$40)","v":3.055625},null,2.48174074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.4460879629629626},3.3810674353598884,229.692816221174,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":25.919669357518096},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ352*Bilans!F352+AK352","v":5.424731481481482},{"v":0.5632767281534672,"d":"56.33%"},3.055625,null,2.3691064814814817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU352*Bilans!F352+AV352","v":2.7140416666666662},2.6628333333333334,180.8995825,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":32.91086561932779},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB352*Bilans!F352+BC352","v":5.53736574074074},{"v":0.5518192481884437,"d":"55.18%"},3.055625,null,2.48174074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W352<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.4460879629629626},3.3810674353598884,229.692816221174,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":25.919669357518096},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.474297222222222},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.710144406885457}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R358*Bilans!F358+S358","v":5.539532407407407},{"v":0.4988011255796928,"d":"49.88%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D06'!$C$39+'D06'!$C$40)","v":2.763125},null,2.7764074074074068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.630254629629629},3.630254629629629,221.13696076388885,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.645960963354526},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ358*Bilans!F358+AK358","v":5.429064814814815},{"v":0.5089504535771968,"d":"50.90%"},2.763125,null,2.665939814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU358*Bilans!F358+AV358","v":2.8505416666666665},2.7967578616352204,170.36450514150945,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":28.096944350432718},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB358*Bilans!F358+BC358","v":5.539532407407407},{"v":0.4988011255796928,"d":"49.88%"},2.763125,null,2.7764074074074068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W358<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.630254629629629},3.630254629629629,221.13696076388885,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.645960963354526},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.5743972222222222},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.565883275804585}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R369*Bilans!F369+S369","v":5.550766666666666},{"v":0.4845051434336399,"d":"48.45%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D06'!$C$39+'D06'!$C$40)","v":2.689375},null,2.861391666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC369*Bilans!F369+AD369","v":3.683175},3.683175,217.841385375,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.715021686452587},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":5.424758333333333},{"v":0.49575941170958465,"d":"49.58%"},2.689375,null,2.735383333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU369*Bilans!F369+AV369","v":2.888925},2.888925,170.86546912499998,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":26.410187180352555},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB369*Bilans!F369+BC369","v":5.550766666666666},{"v":0.4845051434336399,"d":"48.45%"},2.689375,null,2.861391666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W369<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM369*Bilans!F369+BN369","v":3.4935787037037036},3.4935787037037036,206.62771243055553,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":21.83922460917053},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.604471666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.524707186294341}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R370*Bilans!F370+S370","v":5.538666666666666},{"v":0.5199807414540203,"d":"52.00%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D06'!$C$39+'D06'!$C$40)","v":2.88},null,2.658666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.556666666666666},3.489559748427673,222.35474716981133,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":23.555636219450655},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ370*Bilans!F370+AK370","v":5.427333333333333},{"v":0.5306473406215453,"d":"53.06%"},2.88,null,2.5473333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU370*Bilans!F370+AV370","v":2.796},2.7432452830188683,174.7995894339623,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":29.964072301089463},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB370*Bilans!F370+BC370","v":5.538666666666666},{"v":0.5199807414540203,"d":"52.00%"},2.88,null,2.658666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W370<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.556666666666666},3.489559748427673,222.35474716981133,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":23.555636219450655},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.5343999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.6221590909090917}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R371*Bilans!F371+S371","v":5.626766666666667},{"v":0.4646318489600303,"d":"46.46%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D06'!$C$39+'D06'!$C$40)","v":2.614375},null,3.012391666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC371*Bilans!F371+AD371","v":3.776175},3.776175,216.544755375,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.58994220342013},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":5.387758333333332},{"v":0.4852435536733738,"d":"48.52%"},2.614375,null,2.7733833333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU371*Bilans!F371+AV371","v":2.951925},2.951925,169.278139125,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.059935465840088},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB371*Bilans!F371+BC371","v":5.626766666666667},{"v":0.4646318489600303,"d":"46.46%"},2.614375,null,3.012391666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W371<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM371*Bilans!F371+BN371","v":3.540800925925926},3.540800925925926,203.04722909722224,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.892179918489877},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.664271666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.4455945746273366}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8281980537764833},{"$f":"SUM(AF7:AF372)/229","v":3.657296331654966},{"$f":"SUM(AG7:AG372)/Z373","v":3.422449892466965},{"$f":"SUM(AH7:AH372)","v":4653.560232477015},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.321055106986899},{"$f":"SUM(AX7:AX372)/229","v":3.171134796503804},{"$f":"SUM(AY7:AY372)/AR373","v":2.808035778585477},{"$f":"SUM(AZ7:AZ372)","v":5845.0653218481975},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6631155547468857},{"$f":"SUM(BP7:BP372)/229","v":3.5044894626623826},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2252320240595322},{"$f":"SUM(BR7:BR372)","v":5151.5021537470075},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1190.8053823012144},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1081.6461737921725},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.262480499455382}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D04","index":28,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":6491.3616336918},null,null,"COP",{"$f":"K13","v":3.144321478740051},{"$f":"L13","v":2.545541682443006},{"$f":"M13","v":2.9219992339042977},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9849699912221698},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.985414211255695},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9849699912221698},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.144321478740051},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.015030008777830228},{"$f":"1-L3","v":0.01458578874430505},{"$f":"1-M3","v":0.015030008777830228}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9849699912221698},null,null,"COP-Inst",{"$f":"K14","v":3.1595808357882595},{"$f":"L14","v":2.5603433654081003},{"$f":"M14","v":2.9372585909525064}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.015030008777830228},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1595808357882595},{"$nulls":10},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R7*Bilans!F7+S7","v":4.087166666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.6474534110834728,"d":"64.75%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D04'!$C$39+'D04'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":1.4409166666666664},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC7*Bilans!F7+AD7","v":3.6409499999999997},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.160069811320754},{"$f":"AF7*Z7","v":183.63165673584902},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":23.721596191151743},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ7*Bilans!F7+AK7","v":4.046616666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.6539413584187613,"d":"65.39%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":1.4003666666666668},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU7*Bilans!F7+AV7","v":2.6080833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.263619496855346},{"$f":"AX7*AR7","v":131.53892896226415},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.115945548330096},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB7*Bilans!F7+BC7","v":4.087166666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.6474534110834728,"d":"64.75%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":1.4409166666666664},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W7<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM7*Bilans!F7+BN7","v":3.3469444444444445},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.904895178197065},{"$f":"BP7*BJ7","v":168.80345880503143},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.80537176096158},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F7*BT7+BU7","v":2.4137633333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY7","v":3.8031897631499367}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R8*Bilans!F8+S8","v":3.987777777777778},{"v":0.7811368069100028,"d":"78.11%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D04'!$C$39+'D04'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":0.8727777777777779},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC8*Bilans!F8+AD8","v":3.367111111111111},2.9223983228511528,{"$f":"AF8*Z8","v":202.69754767295595},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":30.616770924199994},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":3.9254444444444445},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.793540717257777,"d":"79.35%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":0.8104444444444443},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU8*Bilans!F8+AV8","v":2.4846666666666666},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.1565031446540877},{"$f":"AX8*AR8","v":149.57505811320752},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":41.49050291060535},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB8*Bilans!F8+BC8","v":3.987777777777778},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.7811368069100028,"d":"78.11%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":0.8727777777777779},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W8<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM8*Bilans!F8+BN8","v":3.367111111111111},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9223983228511528},{"$f":"BP8*BJ8","v":202.69754767295595},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":30.616770924199994},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F8*BT8+BU8","v":2.3080444444444446},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY8","v":3.977393079278273}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11433.275004603554},null,{"$f":"F9/F11","v":3656.3733225996575},{"$nulls":9},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R9*Bilans!F9+S9","v":3.961388888888889},{"v":0.8163172288058341,"d":"81.63%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D04'!$C$39+'D04'!$C$40)","v":3.23375},null,0.727638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC9*Bilans!F9+AD9","v":3.3090555555555556},2.4349654088050317,175.82885216981134,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":38.25553318464354},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":3.906972222222222},{"v":0.8276869698757919,"d":"82.77%"},3.23375,null,0.6732222222222219,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU9*Bilans!F9+AV9","v":2.4688333333333334},1.8166886792452832,131.1830895283019,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":51.27510346940577},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB9*Bilans!F9+BC9","v":3.961388888888889},{"v":0.8163172288058341,"d":"81.63%"},3.23375,null,0.727638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W9<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM9*Bilans!F9+BN9","v":3.3090555555555556},2.4349654088050317,175.82885216981134,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":38.25553318464354},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F9*BT9+BU9","v":2.2943222222222226},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY9","v":4.001181661008577}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":209.84979539644044},{"$nulls":11},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R10*Bilans!F10+S10","v":3.792638888888889},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D04'!$C$39+'D04'!$C$40)","v":3.993125},null,-0.20048611111111114,0.05020782247265266,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":85.89445557468567},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":4.540544425314343},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC10*Bilans!F10+AD10","v":2.937805555555556},2.1617814465408807,185.6850404220854,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":57.11310703796543},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":3.788847222222222},{"v":1,"d":"100.00%"},3.993125,null,-0.204277777777778,0.051157371176153515,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":85.80858313768456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":4.626416862315443},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU10*Bilans!F10+AV10","v":2.367583333333333},1.7421839622641508,149.49433736708409,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":69.50503747950772},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB10*Bilans!F10+BC10","v":3.792638888888889},{"v":1,"d":"100.00%"},3.993125,null,-0.20048611111111114,0.05020782247265266,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":85.89445557468567},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":4.540544425314343},null,{"$f":"IF(Bilans!W10<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W10<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM10*Bilans!F10+BN10","v":2.937805555555556},2.1617814465408807,185.6850404220854,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":57.11310703796543},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F10*BT10+BU10","v":2.2065722222222224},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY10","v":4.160298905038735}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.126944104404134},{"$nulls":11},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R11*Bilans!F11+S11","v":3.8155555555555556},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D04'!$C$39+'D04'!$C$40)","v":3.89},null,-0.07444444444444454,0.019137389317337924,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":86.27667523564696},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":1.683324764353044},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC11*Bilans!F11+AD11","v":2.9882222222222223},2.1988805031446543,189.71209905180734,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":52.786750164083934},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":3.8048888888888888},{"v":1,"d":"100.00%"},3.89,null,-0.08511111111111136,0.02187946301056847,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":86.0354824335904},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":1.924517566409603},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU11*Bilans!F11+AV11","v":2.381333333333333},1.7523018867924527,150.76013819947937,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":65.81975762432349},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB11*Bilans!F11+BC11","v":3.8155555555555556},{"v":1,"d":"100.00%"},3.89,null,-0.07444444444444454,0.019137389317337924,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":86.27667523564696},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":1.683324764353044},null,{"$f":"IF(Bilans!W11<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W11<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM11*Bilans!F11+BN11","v":2.9882222222222223},2.1988805031446543,189.71209905180734,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":52.786750164083934},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F11*BT11+BU11","v":2.2184888888888894},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY11","v":4.137951758955044}]
[null,6,{"$nulls":7},"Z CWU","COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R12*Bilans!F12+S12","v":3.7840277777777778},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D04'!$C$39+'D04'!$C$40)","v":4.031875},null,-0.24784722222222255,0.0614719509464511,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":85.7486152017775},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":5.616384798222506},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC12*Bilans!F12+AD12","v":2.918861111111111},2.147841194968554,184.17440814188447,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":58.74601730651638},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":3.7828194444444443},{"v":1,"d":"100.00%"},4.031875,null,-0.24905555555555603,0.06177164608415588,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":85.72123355552111},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":5.643766444478903},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU12*Bilans!F12+AV12","v":2.3624166666666664},1.738382075471698,149.01625590024096,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":70.891555978412},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB12*Bilans!F12+BC12","v":3.7840277777777778},{"v":1,"d":"100.00%"},4.031875,null,-0.24784722222222255,0.0614719509464511,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":85.7486152017775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":5.616384798222506},null,{"$f":"IF(Bilans!W12<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W12<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM12*Bilans!F12+BN12","v":2.918861111111111},2.147841194968554,184.17440814188447,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":58.74601730651638},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F12*BT12+BU12","v":2.2020944444444446},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY12","v":4.168758530388998}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11439.600949602882},null,{"$f":"F13/F15","v":4781.5705870214915},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.144321478740051},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.545541682443006},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9219992339042977},{"$nulls":4},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R13*Bilans!F13+S13","v":3.7952777777777778},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D04'!$C$39+'D04'!$C$40)","v":3.98125},null,-0.18597222222222243,0.04671201814058962,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":85.93891156462585},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":4.211088435374155},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC13*Bilans!F13+AD13","v":2.943611111111111},2.166053459119497,186.14827666752237,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":56.61349513286025},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":3.790694444444444},{"v":1,"d":"100.00%"},3.98125,null,-0.19055555555555603,0.04786324786324798,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":85.8351282051282},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":4.314871794871806},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU13*Bilans!F13+AV13","v":2.3691666666666666},1.7433490566037737,149.6405897798742,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":69.0803242337143},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB13*Bilans!F13+BC13","v":3.7952777777777778},{"v":1,"d":"100.00%"},3.98125,null,-0.18597222222222243,0.04671201814058962,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":85.93891156462585},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":4.211088435374155},null,{"$f":"IF(Bilans!W13<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W13<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM13*Bilans!F13+BN13","v":2.943611111111111},2.166053459119497,186.14827666752237,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":56.61349513286025},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F13*BT13+BU13","v":2.2079444444444447},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY13","v":4.157713308003925}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":203.5238503971106},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1595808357882595},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.5603433654081003},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9372585909525064},{"$nulls":4},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R14*Bilans!F14+S14","v":3.8913888888888892},{"v":0.9119494610607466,"d":"91.19%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D04'!$C$39+'D04'!$C$40)","v":3.54875},null,0.34263888888888916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC14*Bilans!F14+AD14","v":3.1550555555555557},2.3216446540880504,185.19759405660375,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":44.3234496798653},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":3.857972222222222},{"v":0.9198485099397352,"d":"91.98%"},3.54875,null,0.30922222222222207,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU14*Bilans!F14+AV14","v":2.426833333333333},1.7857830188679245,142.45191141509432,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":57.62363003386284},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB14*Bilans!F14+BC14","v":3.8913888888888892},{"v":0.9119494610607466,"d":"91.19%"},3.54875,null,0.34263888888888916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W14<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM14*Bilans!F14+BN14","v":3.1550555555555557},2.3216446540880504,185.19759405660375,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":44.3234496798653},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F14*BT14+BU14","v":2.2579222222222226},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY14","v":4.065684774104018}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.392435862110481},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.126944104404134},{"$f":"F15","v":2.392435862110481},{"$f":"F28","v":2.854195498463678},{"$nulls":4},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R15*Bilans!F15+S15","v":3.8131944444444446},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D04'!$C$39+'D04'!$C$40)","v":3.900625},null,-0.08743055555555523,0.022414499100927476,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":86.23770496181169},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":1.9772950381883174},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC15*Bilans!F15+AD15","v":2.983027777777778},2.195058176100629,189.29677936457853,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":53.23120764119515},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":3.803236111111111},{"v":1,"d":"100.00%"},3.900625,null,-0.09738888888888875,0.0249675087681817,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":86.01249121401486},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":2.202508785985149},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU15*Bilans!F15+AV15","v":2.3799166666666665},1.7512594339622642,150.63018667713987,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":66.19913266515627},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB15*Bilans!F15+BC15","v":3.8131944444444446},{"v":1,"d":"100.00%"},3.900625,null,-0.08743055555555523,0.022414499100927476,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":86.23770496181169},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":1.9772950381883174},null,{"$f":"IF(Bilans!W15<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W15<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM15*Bilans!F15+BN15","v":2.983027777777778},2.195058176100629,189.29677936457853,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":53.23120764119515},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F15*BT15+BU15","v":2.2172611111111116},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY15","v":4.140243092704462}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.2209357096120863},{"$f":"F19","v":3.2209357096120863},{"$f":"F19","v":3.2209357096120863},{"$nulls":4},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R16*Bilans!F16+S16","v":3.999444444444445},{"v":0.7657313515766078,"d":"76.57%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D04'!$C$39+'D04'!$C$40)","v":3.0625},null,0.9369444444444448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC16*Bilans!F16+AD16","v":3.392777777777778},2.944675052410901,200.53237106918235,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":29.833172909206116},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":3.933611111111111},{"v":0.7785467128027682,"d":"77.85%"},3.0625,null,0.871111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU16*Bilans!F16+AV16","v":2.4916666666666667},2.162578616352201,147.2716037735849,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":40.62233822887887},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB16*Bilans!F16+BC16","v":3.999444444444445},{"v":0.7657313515766078,"d":"76.57%"},3.0625,null,0.9369444444444448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W16<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM16*Bilans!F16+BN16","v":3.392777777777778},2.944675052410901,200.53237106918235,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":29.833172909206116},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F16*BT16+BU16","v":2.3141111111111115},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY16","v":3.9669659576511256}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":805.1249847100538},{"$nulls":9},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R17*Bilans!F17+S17","v":3.981388888888889},{"v":0.7896113863113094,"d":"78.96%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D04'!$C$39+'D04'!$C$40)","v":3.14375},null,0.8376388888888893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC17*Bilans!F17+AD17","v":3.3530555555555557},2.9101991614255764,203.85945125786165,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":31.050967644336232},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":3.9209722222222223},{"v":0.8017781870992879,"d":"80.18%"},3.14375,null,0.7772222222222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU17*Bilans!F17+AV17","v":2.4808333333333334},1.8255188679245284,127.87759669811324,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":49.500720911604354},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB17*Bilans!F17+BC17","v":3.981388888888889},{"v":0.7896113863113094,"d":"78.96%"},3.14375,null,0.8376388888888893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W17<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM17*Bilans!F17+BN17","v":3.3530555555555557},2.9101991614255764,203.85945125786165,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":31.050967644336232},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F17*BT17+BU17","v":2.3047222222222223},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY17","v":3.983126431240207}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6491.3616336918},{"$nulls":5},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R18*Bilans!F18+S18","v":3.975416666666667},{"v":0.7975579079761032,"d":"79.76%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D04'!$C$39+'D04'!$C$40)","v":3.1706250000000002},null,0.8047916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC18*Bilans!F18+AD18","v":3.339916666666667},2.8987955974842765,204.9303547641509,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":31.46015196074709},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":3.9167916666666667},{"v":0.8094954416348416,"d":"80.95%"},3.1706250000000002,null,0.7461666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU18*Bilans!F18+AV18","v":2.47725},1.8228820754716983,128.8686483254717,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":50.02877104729965},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB18*Bilans!F18+BC18","v":3.975416666666667},{"v":0.7975579079761032,"d":"79.76%"},3.1706250000000002,null,0.8047916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W18<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM18*Bilans!F18+BN18","v":3.339916666666667},2.8987955974842765,204.9303547641509,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":31.46015196074709},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F18*BT18+BU18","v":2.301616666666667},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY18","v":3.9885008363686394}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.2209357096120863},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6897.488057376753},{"$nulls":5},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R19*Bilans!F19+S19","v":3.9595833333333337},{"v":0.8187414500683994,"d":"81.87%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D04'!$C$39+'D04'!$C$40)","v":3.241875},null,0.7177083333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC19*Bilans!F19+AD19","v":3.3050833333333336},2.432042452830189,176.09203379716982,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":38.404942270356656},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":3.905708333333333},{"v":0.8300350982002838,"d":"83.00%"},3.241875,null,0.6638333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU19*Bilans!F19+AV19","v":2.46775},1.8158915094339625,131.47962474056607,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":51.43614005283542},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB19*Bilans!F19+BC19","v":3.9595833333333337},{"v":0.8187414500683994,"d":"81.87%"},3.241875,null,0.7177083333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W19<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM19*Bilans!F19+BN19","v":3.3050833333333336},2.432042452830189,176.09203379716982,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":38.404942270356656},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F19*BT19+BU19","v":2.2933833333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY19","v":4.002819705965713}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8156.44042987891},{"$nulls":5},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R20*Bilans!F20+S20","v":3.8573611111111115},{"v":0.9596910668635005,"d":"95.97%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D04'!$C$39+'D04'!$C$40)","v":3.7018750000000002},null,0.1554861111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC20*Bilans!F20+AD20","v":3.0801944444444445},2.266558176100629,189.13294700471698,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":47.4922952055835},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":3.8341527777777777},{"v":0.9655001285956988,"d":"96.55%"},3.7018750000000002,null,0.1322777777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU20*Bilans!F20+AV20","v":2.4064166666666664},1.770759433962264,147.7610209669811,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":60.78976507787672},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB20*Bilans!F20+BC20","v":3.8573611111111115},{"v":0.9596910668635005,"d":"95.97%"},3.7018750000000002,null,0.1554861111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W20<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM20*Bilans!F20+BN20","v":3.0801944444444445},2.266558176100629,189.13294700471698,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":47.4922952055835},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F20*BT20+BU20","v":2.240227777777778},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY20","v":4.097797594986621}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R21*Bilans!F21+S21","v":3.7182499999999994},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D04'!$C$39+'D04'!$C$40)","v":4.1475},null,-0.4292500000000006,0.10349608197709477,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":84.39687884267632},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":9.743121157323703},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC21*Bilans!F21+AD21","v":2.8628750000000003},2.1066438679245287,177.79416728589345,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":64.24891994140056},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ21*Bilans!F21+AK21","v":3.7355624999999995},{"v":1,"d":"100.00%"},4.1475,null,-0.4119375000000005,0.0993218806509947,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":84.78983815551537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":9.350161844484642},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU21*Bilans!F21+AV21","v":2.1705875},1.5972247641509434,135.4284292503397,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":80.54229690672913},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB21*Bilans!F21+BC21","v":3.7182499999999994},{"v":1,"d":"100.00%"},4.1475,null,-0.4292500000000006,0.10349608197709477,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":84.39687884267632},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":9.743121157323703},null,{"$f":"IF(Bilans!W21<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W21<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM21*Bilans!F21+BN21","v":2.15775},1.5877783018867926,134.00353297336997,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":81.13737646271463},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F21*BT21+BU21","v":2.1705875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY21","v":4.229269725362373}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R22*Bilans!F22+S22","v":4.032361111111111},{"v":0.7227465298109048,"d":"72.27%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D04'!$C$39+'D04'!$C$40)","v":2.914375},null,1.1179861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC22*Bilans!F22+AD22","v":3.4651944444444442},3.0075272536687625,194.12084658805028,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":27.68488627939472},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":3.956652777777778},{"v":0.7365758795839638,"d":"73.66%"},2.914375,null,1.0422777777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU22*Bilans!F22+AV22","v":2.511416666666667},2.1797201257861634,140.69003551886792,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":38.19896371786235},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB22*Bilans!F22+BC22","v":4.032361111111111},{"v":0.7227465298109048,"d":"72.27%"},2.914375,null,1.1179861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W22<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM22*Bilans!F22+BN22","v":3.4651944444444442},3.0075272536687625,194.12084658805028,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":27.68488627939472},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F22*BT22+BU22","v":2.331227777777778},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY22","v":3.937839145323995}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R23*Bilans!F23+S23","v":3.9293055555555556},{"v":0.8597257078222755,"d":"85.97%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D04'!$C$39+'D04'!$C$40)","v":3.378125},null,0.5511805555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC23*Bilans!F23+AD23","v":3.238472222222222},2.3830267295597487,180.335547759434,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":40.965025187961245},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":3.884513888888889},{"v":0.8696390582262188,"d":"86.96%"},3.378125,null,0.506388888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU23*Bilans!F23+AV23","v":2.4495833333333334},1.8025235849056607,136.4059722877359,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":54.15782118884688},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB23*Bilans!F23+BC23","v":3.9293055555555556},{"v":0.8597257078222755,"d":"85.97%"},3.378125,null,0.5511805555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W23<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM23*Bilans!F23+BN23","v":3.238472222222222},2.3830267295597487,180.335547759434,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":40.965025187961245},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F23*BT23+BU23","v":2.277638888888889},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY23","v":4.030489664003903}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R24*Bilans!F24+S24","v":3.7645625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D04'!$C$39+'D04'!$C$40)","v":4.074375},null,-0.30981250000000005,0.07603926982666054,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.36011205706396},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":7.024887942936033},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.8982187500000003},2.1326515330188682,182.04337383715983,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":60.69479969988337},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ24*Bilans!F24+AK24","v":3.776390625},{"v":1,"d":"100.00%"},4.074375,null,-0.29798437499999997,0.0731362172112287,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.62831057294062},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":6.756689427059364},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU24*Bilans!F24+AV24","v":2.192646875},1.6134571344339623,138.15760860343812,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":77.17814070392592},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB24*Bilans!F24+BC24","v":3.7645625},{"v":1,"d":"100.00%"},4.074375,null,-0.30981250000000005,0.07603926982666054,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.36011205706396},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":7.024887942936033},null,{"$f":"IF(Bilans!W24<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W24<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM24*Bilans!F24+BN24","v":2.1935000000000002},1.6140849056603777,137.77846841678533,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":77.28314150679277},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F24*BT24+BU24","v":2.192646875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY24","v":4.186720672930976}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R25*Bilans!F25+S25","v":3.8376388888888893},{"v":0.9877492671275016,"d":"98.77%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D04'!$C$39+'D04'!$C$40)","v":3.790625},null,0.047013888888889355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC25*Bilans!F25+AD25","v":3.0368055555555555},2.234630503144654,191.22850530660375,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":49.400448908512026},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":3.820347222222222},{"v":0.9922200207223748,"d":"99.22%"},3.790625,null,0.029722222222221983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU25*Bilans!F25+AV25","v":2.3945833333333333},1.7620518867924528,150.78759021226412,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":62.6495455823105},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB25*Bilans!F25+BC25","v":3.8376388888888893},{"v":0.9877492671275016,"d":"98.77%"},3.790625,null,0.047013888888889355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W25<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM25*Bilans!F25+BN25","v":3.0368055555555555},2.234630503144654,191.22850530660375,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":49.400448908512026},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F25*BT25+BU25","v":2.2299722222222225},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY25","v":4.116643206816228}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11433.275004603554},null,{"$f":"F26/F28","v":4005.778514736541},{"$nulls":9},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R26*Bilans!F26+S26","v":3.743583333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D04'!$C$39+'D04'!$C$40)","v":4.1075},null,-0.3639166666666669,0.08859809291945633,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":84.92442970176506},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":8.255570298234941},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.8822083333333337},2.1208702830188684,180.11369925679847,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":62.30419524734412},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ26*Bilans!F26+AK26","v":3.757895833333333},{"v":1,"d":"100.00%"},4.1075,null,-0.34960416666666694,0.08511361330898769,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.24911351186853},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":7.930886488131473},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU26*Bilans!F26+AV26","v":2.1826541666666666},1.6061040094339623,136.918943012103,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":78.70172452407282},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB26*Bilans!F26+BC26","v":3.743583333333333},{"v":1,"d":"100.00%"},4.1075,null,-0.3639166666666669,0.08859809291945633,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":84.92442970176506},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":8.255570298234941},null,{"$f":"IF(Bilans!W26<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W26<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM26*Bilans!F26+BN26","v":2.177305555555556},1.602168238993711,136.06322398282214,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":79.02734518949808},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F26*BT26+BU26","v":2.1826541666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY26","v":4.205888472941011}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":209.84979539644044},{"$nulls":11},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R27*Bilans!F27+S27","v":3.8481944444444447},{"v":0.9726964305049265,"d":"97.27%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D04'!$C$39+'D04'!$C$40)","v":3.743125},null,0.10506944444444466,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC27*Bilans!F27+AD27","v":3.060027777777778},2.2517185534591198,190.1238560613208,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":48.37245304599631},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":3.827736111111111},{"v":0.9778952601080564,"d":"97.79%"},3.743125,null,0.08461111111111075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU27*Bilans!F27+AV27","v":2.4009166666666664},1.7667122641509434,149.1723500235849,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":61.65188990316199},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB27*Bilans!F27+BC27","v":3.8481944444444447},{"v":0.9726964305049265,"d":"97.27%"},3.743125,null,0.10506944444444466,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W27<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM27*Bilans!F27+BN27","v":3.060027777777778},2.2517185534591198,190.1238560613208,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":48.37245304599631},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F27*BT27+BU27","v":2.2354611111111113},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY27","v":4.10653531585579}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.854195498463678},{"$nulls":11},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R28*Bilans!F28+S28","v":3.974305555555556},{"v":0.7990389655774943,"d":"79.90%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D04'!$C$39+'D04'!$C$40)","v":3.175625},null,0.7986805555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC28*Bilans!F28+AD28","v":3.3374722222222224},2.896674004192872,205.1279696069182,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":31.53663472926913},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":3.9160138888888887},{"v":0.8109330278450665,"d":"81.09%"},3.175625,null,0.7403888888888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU28*Bilans!F28+AV28","v":2.476583333333333},1.8223915094339622,129.05265474056603,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":50.12718152334559},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB28*Bilans!F28+BC28","v":3.974305555555556},{"v":0.7990389655774943,"d":"79.90%"},3.175625,null,0.7986805555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W28<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM28*Bilans!F28+BN28","v":3.3374722222222224},2.896674004192872,205.1279696069182,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":31.53663472926913},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F28*BT28+BU28","v":2.301038888888889},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY28","v":3.989502326243943}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R29*Bilans!F29+S29","v":4.170416666666666},{"v":0.4848136676990709,"d":"48.48%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D04'!$C$39+'D04'!$C$40)","v":2.021875},null,2.148541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC29*Bilans!F29+AD29","v":4.465125},4.465125,192.558515625,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.45905769715294},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ29*Bilans!F29+AK29","v":4.704291666666667},{"v":0.4297937167302906,"d":"42.98%"},2.021875,null,2.682416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU29*Bilans!F29+AV29","v":3.3989583333333337},3.3989583333333337,146.58007812500003,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.367146797425683},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB29*Bilans!F29+BC29","v":4.170416666666666},{"v":0.4848136676990709,"d":"48.48%"},2.021875,null,2.148541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W29<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM29*Bilans!F29+BN29","v":3.652194444444444},3.652194444444444,157.50088541666668,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":15.232280440222398},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F29*BT29+BU29","v":3.0847583333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY29","v":2.975921938779645}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R30*Bilans!F30+S30","v":4.11975},{"v":0.5830147460404151,"d":"58.30%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D04'!$C$39+'D04'!$C$40)","v":2.401875},null,1.7178749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC30*Bilans!F30+AD30","v":3.9635249999999997},3.8887415094339626,203.16730016037738,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":17.331069662640044},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ30*Bilans!F30+AK30","v":4.304025},{"v":0.5580532176276857,"d":"55.81%"},2.401875,null,1.9021500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU30*Bilans!F30+AV30","v":2.917625},2.8625754716981135,149.55525551886797,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":23.543850866583398},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB30*Bilans!F30+BC30","v":4.11975},{"v":0.5830147460404151,"d":"58.30%"},2.401875,null,1.7178749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W30<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM30*Bilans!F30+BN30","v":3.4664166666666665},3.4010125786163523,177.68590216981133,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":19.816465961857457},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F30*BT30+BU30","v":2.676385},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY30","v":3.4299997944989236}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R31*Bilans!F31+S31","v":4.0985},{"v":0.6249237525924118,"d":"62.49%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D04'!$C$39+'D04'!$C$40)","v":2.56125},null,1.5372499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC31*Bilans!F31+AD31","v":3.7531499999999998},3.257450943396226,182.6452743962264,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.20457076924949},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ31*Bilans!F31+AK31","v":4.136150000000001},{"v":0.619235279184749,"d":"61.92%"},2.56125,null,1.5749000000000009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU31*Bilans!F31+AV31","v":2.7157500000000003},2.357066037735849,132.16069273584907,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":30.68658189546486},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB31*Bilans!F31+BC31","v":4.0985},{"v":0.6249237525924118,"d":"62.49%"},2.56125,null,1.5372499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W31<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM31*Bilans!F31+BN31","v":3.3885},2.940962264150943,164.89975415094338,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.594093192447602},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F31*BT31+BU31","v":2.50511},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY31","v":3.6645097420871737}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R37*Bilans!F37+S37","v":4.000138888888889},{"v":0.7648171938474358,"d":"76.48%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D04'!$C$39+'D04'!$C$40)","v":3.059375},null,0.9407638888888892,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC37*Bilans!F37+AD37","v":3.3943055555555555},2.946001048218029,200.40172130503143,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.786903861788986},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":3.9340972222222224},{"v":0.7776561755308821,"d":"77.77%"},3.059375,null,0.8747222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU37*Bilans!F37+AV37","v":2.4920833333333334},2.162940251572327,147.13401061320755,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":40.57081555360091},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB37*Bilans!F37+BC37","v":4.000138888888889},{"v":0.7648171938474358,"d":"76.48%"},3.059375,null,0.9407638888888892,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W37<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM37*Bilans!F37+BN37","v":3.3943055555555555},2.946001048218029,200.40172130503143,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.786903861788986},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F37*BT37+BU37","v":2.3144722222222223},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY37","v":3.966347019358865}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R44*Bilans!F44+S44","v":3.9738888888888892},{"v":0.7995945757025025,"d":"79.96%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D04'!$C$39+'D04'!$C$40)","v":3.1775},null,0.796388888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC44*Bilans!F44+AD44","v":3.3365555555555555},2.895878406708595,205.20194389937103,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":31.565344659582696},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":3.915722222222222},{"v":0.8114722699090562,"d":"81.15%"},3.1775,null,0.7382222222222219,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU44*Bilans!F44+AV44","v":2.4763333333333333},1.8222075471698114,129.12162679245284,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":50.16409911262516},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB44*Bilans!F44+BC44","v":3.9738888888888892},{"v":0.7995945757025025,"d":"79.96%"},3.1775,null,0.796388888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W44<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM44*Bilans!F44+BN44","v":3.3365555555555555},2.895878406708595,205.20194389937103,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":31.565344659582696},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F44*BT44+BU44","v":2.3008222222222225},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY44","v":3.9898780146227915}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R61*Bilans!F61+S61","v":3.93875},{"v":0.8468740082513487,"d":"84.69%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D04'!$C$39+'D04'!$C$40)","v":3.335625},null,0.6031250000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC61*Bilans!F61+AD61","v":3.25925},2.3983160377358494,179.04628379716985,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":40.155237460246276},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":3.8911249999999997},{"v":0.8572392302997205,"d":"85.72%"},3.335625,null,0.5554999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU61*Bilans!F61+AV61","v":2.45525},1.8066933962264151,134.878695495283,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":53.30453423981578},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB61*Bilans!F61+BC61","v":3.93875},{"v":0.8468740082513487,"d":"84.69%"},3.335625,null,0.6031250000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W61<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM61*Bilans!F61+BN61","v":3.25925},2.3983160377358494,179.04628379716985,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":40.155237460246276},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F61*BT61+BU61","v":2.28255},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY61","v":4.021817703883815}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R71*Bilans!F71+S71","v":4.111083333333333},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.6000547300995277,"d":"60.01%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D04'!$C$39+'D04'!$C$40)","v":2.466875},null,1.6442083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC71*Bilans!F71+AD71","v":3.877725},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.3655726415094334},181.08463597641506,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":20.62307291898797},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ71*Bilans!F71+AK71","v":4.2355583333333335},{"v":0.5824202633655146,"d":"58.24%"},2.466875,null,1.7686833333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU71*Bilans!F71+AV71","v":2.835291666666667},2.7817955974842774,149.67451212264154,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":24.950952565590974},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB71*Bilans!F71+BC71","v":4.111083333333333},{"v":0.6000547300995277,"d":"60.01%"},2.466875,null,1.6442083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W71<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM71*Bilans!F71+BN71","v":3.434638888888889},2.981007337526205,160.39309979559746,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":23.28355557071481},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F71*BT71+BU71","v":2.6065316666666667},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY71","v":3.521921531741733}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R77*Bilans!F77+S77","v":4.087},{"v":0.6477856618546611,"d":"64.78%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D04'!$C$39+'D04'!$C$40)","v":2.6475},null,1.4394999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC77*Bilans!F77+AD77","v":3.6392999999999995},3.158637735849056,183.6431979622641,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":23.74460329805422},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ77*Bilans!F77+AK77","v":4.0453},{"v":0.6544632042122958,"d":"65.45%"},2.6475,null,1.3978000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU77*Bilans!F77+AV77","v":2.6065},2.262245283018868,131.52694075471697,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":33.15316891717195},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB77*Bilans!F77+BC77","v":4.087},{"v":0.6477856618546611,"d":"64.78%"},2.6475,null,1.4394999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W77<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM77*Bilans!F77+BN77","v":3.3463333333333334},2.904364779874214,168.8597683018868,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":25.823409139139965},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F77*BT77+BU77","v":2.41242},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY77","v":3.805307533514065}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R94*Bilans!F94+S94","v":4.025},{"v":0.7322981366459628,"d":"73.23%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D04'!$C$39+'D04'!$C$40)","v":2.9475000000000002},null,1.0775000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC94*Bilans!F94+AD94","v":3.449},2.9934716981132072,195.59344075471697,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":28.157473495783282},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":3.9515000000000002},{"v":0.7459192711628496,"d":"74.59%"},2.9475000000000002,null,1.004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU94*Bilans!F94+AV94","v":2.507},2.1758867924528302,142.17244301886794,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":38.73758519623316},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB94*Bilans!F94+BC94","v":4.025},{"v":0.7322981366459628,"d":"73.23%"},2.9475000000000002,null,1.0775000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W94<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM94*Bilans!F94+BN94","v":3.449},2.9934716981132072,195.59344075471697,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":28.157473495783282},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F94*BT94+BU94","v":2.3274},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY94","v":3.9443155452436196}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R104*Bilans!F104+S104","v":5.402675},{"v":0.25994067753473976,"d":"25.99%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D04'!$C$39+'D04'!$C$40)","v":1.4043750000000002},null,3.9983000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC104*Bilans!F104+AD104","v":5.2067},5.010220754716981,141.81429846226413,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.287792651775598},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ104*Bilans!F104+AK104","v":5.402675},{"v":0.25994067753473976,"d":"25.99%"},1.4043750000000002,null,3.9983000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU104*Bilans!F104+AV104","v":5.2067},5.010220754716981,141.81429846226413,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.287792651775598},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB104*Bilans!F104+BC104","v":5.402675},{"v":0.25994067753473976,"d":"25.99%"},1.4043750000000002,null,3.9983000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W104<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM104*Bilans!F104+BN104","v":4.540083333333333},4.368759433962263,123.65773577830186,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.357853196527232},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F104*BT104+BU104","v":3.46806},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY104","v":2.6470130274562726}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F116*BT116+BU116","v":3.4334333333333333},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY116","v":2.673708532761182}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F119*BT119+BU119","v":3.7058533333333337},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY119","v":2.4771622550271823}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F136*BT136+BU136","v":3.856373333333334},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY136","v":2.3804749194407178}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F142*BT142+BU142","v":3.720693333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY142","v":2.467282083625991}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F152*BT152+BU152","v":3.9705000000000004},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY152","v":2.3120513789195316}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F169*BT169+BU169","v":4.11042},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY169","v":2.2333484169500926}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F175*BT175+BU175","v":3.8408266666666675},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY175","v":2.3901104623310254}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F185*BT185+BU185","v":4.252813333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY185","v":2.1585711105746466}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F201*BT201+BU201","v":4.160593333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY201","v":2.2064160720666446}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.11539999999999999},{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":1.9540000000000006},{"$f":"Bilans!F211*BT211+BU211","v":4.464430833333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY211","v":2.056253158064009}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F217*BT217+BU217","v":3.9754466666666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY217","v":2.309174482699638}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.11539999999999999},{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":1.9540000000000006},{"$f":"Bilans!F234*BT234+BU234","v":4.775049166666667},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY234","v":1.92249329369907}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F244*BT244+BU244","v":3.7475466666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY244","v":2.449602584446358}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R250*Bilans!F250+S250","v":5.5599},{"v":0.21538157161100022,"d":"21.54%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D04'!$C$39+'D04'!$C$40)","v":1.1975},null,4.3624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC250*Bilans!F250+AD250","v":5.394266666666667},5.190709433962264,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ250*Bilans!F250+AK250","v":5.5599},{"v":0.21538157161100022,"d":"21.54%"},1.1975,null,{"$f":"AL250-AN250","v":4.3624},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU250*Bilans!F250+AV250","v":5.394266666666667},5.190709433962264,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB250*Bilans!F250+BC250","v":5.5599},{"v":0.21538157161100022,"d":"21.54%"},1.1975,null,{"$f":"BD250-BF250","v":4.3624},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W250<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM250*Bilans!F250+BN250","v":4.641222222222222},4.466081761006289,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F250*BT250+BU250","v":3.5850133333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY250","v":2.5606599324595725}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D04'!$C$39+'D04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W260<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.3881388888888886},1.3357562893081758,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F260*BT260+BU260","v":4.171193333333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY260","v":2.2008090410577945}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R277*Bilans!F277+S277","v":5.842525},{"v":0.14131304530147504,"d":"14.13%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D04'!$C$39+'D04'!$C$40)","v":0.8256250000000005},null,5.0169,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC277*Bilans!F277+AD277","v":5.731433333333333},5.515152830188679,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ277*Bilans!F277+AK277","v":5.842525},{"v":0.14131304530147504,"d":"14.13%"},0.8256250000000005,null,5.0169,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU277*Bilans!F277+AV277","v":5.731433333333333},5.515152830188679,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB277*Bilans!F277+BC277","v":5.842525},{"v":0.14131304530147504,"d":"14.13%"},0.8256250000000005,null,5.0169,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W277<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM277*Bilans!F277+BN277","v":4.823027777777777},4.641026729559748,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F277*BT277+BU277","v":3.795246666666667},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY277","v":2.4188151143447856}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R286*Bilans!F286+S286","v":5.5950500000000005},{"v":0.2057622362624105,"d":"20.58%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D04'!$C$39+'D04'!$C$40)","v":1.1512499999999999},null,4.4438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC286*Bilans!F286+AD286","v":5.4362},5.231060377358491,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ286*Bilans!F286+AK286","v":5.5950500000000005},{"v":0.2057622362624105,"d":"20.58%"},1.1512499999999999,null,4.4438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU286*Bilans!F286+AV286","v":5.4362},5.231060377358491,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB286*Bilans!F286+BC286","v":5.5950500000000005},{"v":0.2057622362624105,"d":"20.58%"},1.1512499999999999,null,4.4438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W286<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM286*Bilans!F286+BN286","v":4.663833333333333},4.487839622641509,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F286*BT286+BU286","v":3.6111600000000004},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY286","v":2.54211942976772}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R292*Bilans!F292+S292","v":4.937083333333334},{"v":0.33496497594733726,"d":"33.50%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D04'!$C$39+'D04'!$C$40)","v":1.6537499999999998},null,3.283333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC292*Bilans!F292+AD292","v":4.9286666666666665},4.742679245283019,162.62647132075466,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.32681670260421},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ292*Bilans!F292+AK292","v":5.2869166666666665},{"v":0.3128004665605346,"d":"31.28%"},1.6537499999999998,null,3.633166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU292*Bilans!F292+AV292","v":3.6875000000000004},3.548349056603774,121.67288915094339,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":12.466107278165499},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB292*Bilans!F292+BC292","v":4.937083333333334},{"v":0.33496497594733726,"d":"33.50%"},1.6537499999999998,null,3.283333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W292<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM292*Bilans!F292+BN292","v":3.9114999999999984},3.763896226415093,129.0640016037735,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.75221029994511},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F292*BT292+BU292","v":3.3279},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY292","v":2.75849634904895}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R309*Bilans!F309+S309","v":4.352499999999999},{"v":0.4325100516944286,"d":"43.25%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D04'!$C$39+'D04'!$C$40)","v":1.8825},null,2.469999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC309*Bilans!F309+AD309","v":4.643999999999999},4.643999999999999,184.73832,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.050000000000002},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ309*Bilans!F309+AK309","v":4.8955},{"v":0.38453681952813806,"d":"38.45%"},1.8825,null,3.013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU309*Bilans!F309+AV309","v":3.535},3.4016037735849056,135.31579811320756,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":15.085884016973127},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB309*Bilans!F309+BC309","v":4.352499999999999},{"v":0.4325100516944286,"d":"43.25%"},1.8825,null,2.469999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W309<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM309*Bilans!F309+BN309","v":3.7996666666666647},3.7996666666666647,151.15073999999993,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":13.505447846302314},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F309*BT309+BU309","v":3.1997999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY309","v":2.8689293080817553}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R315*Bilans!F315+S315","v":5.310833333333332},{"v":0.28385375804173874,"d":"28.39%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D04'!$C$39+'D04'!$C$40)","v":1.5075000000000005},null,3.803333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC315*Bilans!F315+AD315","v":5.110666666666666},4.9178113207547165,151.37023245283024,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.07395758198923},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ315*Bilans!F315+AK315","v":5.537166666666666},{"v":0.272251151310839,"d":"27.23%"},1.5075000000000005,null,4.029666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU315*Bilans!F315+AV315","v":3.785},3.642169811320755,112.10598679245288,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.901798119512009},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB315*Bilans!F315+BC315","v":5.310833333333332},{"v":0.28385375804173874,"d":"28.39%"},1.5075000000000005,null,3.803333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W315<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM315*Bilans!F315+BN315","v":3.982999999999998},3.8326981132075453,117.97044792452829,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.35985585798468},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F315*BT315+BU315","v":3.4097999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY315","v":2.6922400140770724}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R325*Bilans!F325+S325","v":4.136916666666666},{"v":0.5494732389259313,"d":"54.95%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D04'!$C$39+'D04'!$C$40)","v":2.2731250000000003},null,1.8637916666666658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC325*Bilans!F325+AD325","v":4.133475},4.055484905660378,199.34736053773594,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":15.635602517345486},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ325*Bilans!F325+AK325","v":4.439641666666667},{"v":0.5120064119288907,"d":"51.20%"},2.2731250000000003,null,2.1665166666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU325*Bilans!F325+AV325","v":3.0807083333333334},3.0225817610062897,148.5750064622642,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":20.978737719534617},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB325*Bilans!F325+BC325","v":4.136916666666666},{"v":0.5494732389259313,"d":"54.95%"},2.2731250000000003,null,1.8637916666666658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W325<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM325*Bilans!F325+BN325","v":3.5293611111111107},3.462769392033543,170.21242946540886,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":18.311918242630057},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F325*BT325+BU325","v":2.814748333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY325","v":3.261392818422488}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R342*Bilans!F342+S342","v":4.058888888888889},{"v":0.6886120996441281,"d":"68.86%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D04'!$C$39+'D04'!$C$40)","v":2.795},null,1.2638888888888893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC342*Bilans!F342+AD342","v":3.5235555555555553},3.0581802935010476,188.62856050314463,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":26.01782509981135},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":3.9752222222222224},{"v":0.7031053470106492,"d":"70.31%"},2.795,null,1.1802222222222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU342*Bilans!F342+AV342","v":2.5273333333333334},2.1935345911949686,135.29721358490568,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":36.27351048822727},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB342*Bilans!F342+BC342","v":4.058888888888889},{"v":0.6886120996441281,"d":"68.86%"},2.795,null,1.2638888888888893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W342<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM342*Bilans!F342+BN342","v":3.5235555555555553},3.0581802935010476,188.62856050314463,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":26.01782509981135},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F342*BT342+BU342","v":2.345022222222222},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY342","v":3.9146750563842088}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R352*Bilans!F352+S352","v":4.000972222222223},{"v":0.7637206234595757,"d":"76.37%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D04'!$C$39+'D04'!$C$40)","v":3.055625},null,0.9453472222222228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC352*Bilans!F352+AD352","v":3.396138888888889},2.9475922431865826,200.2446790408805,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":29.731435955082553},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":3.9346805555555555},{"v":0.7765878212617854,"d":"77.66%"},3.055625,null,0.8790555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU352*Bilans!F352+AV352","v":2.492583333333333},2.1633742138364775,146.9688272169811,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":40.50901108069884},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB352*Bilans!F352+BC352","v":4.000972222222223},{"v":0.7637206234595757,"d":"76.37%"},3.055625,null,0.9453472222222228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W352<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM352*Bilans!F352+BN352","v":3.396138888888889},2.9475922431865826,200.2446790408805,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":29.731435955082553},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F352*BT352+BU352","v":2.3149055555555558},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY352","v":3.9656045483017066}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R358*Bilans!F358+S358","v":4.065972222222222},{"v":0.6795730145175064,"d":"67.96%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D04'!$C$39+'D04'!$C$40)","v":2.763125},null,1.3028472222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC358*Bilans!F358+AD358","v":3.539138888888889},3.0717054507337527,187.11293753144653,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":25.58199386638102},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":3.9801805555555556},{"v":0.6942210187282124,"d":"69.42%"},2.763125,null,1.2170555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU358*Bilans!F358+AV358","v":2.5315833333333333},2.1972232704402512,133.8438555188679,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":35.76347977793585},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB358*Bilans!F358+BC358","v":4.065972222222222},{"v":0.6795730145175064,"d":"67.96%"},2.763125,null,1.3028472222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W358<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM358*Bilans!F358+BN358","v":3.539138888888889},3.0717054507337527,187.11293753144653,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":25.58199386638102},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F358*BT358+BU358","v":2.3487055555555556},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY358","v":3.908535907485684}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R369*Bilans!F369+S369","v":4.081416666666667},{"v":0.6589317434714254,"d":"65.89%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D04'!$C$39+'D04'!$C$40)","v":2.689375},null,1.3920416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC369*Bilans!F369+AD369","v":3.584025},3.1106632075471694,183.9801754103773,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":24.527582997376953},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ369*Bilans!F369+AK369","v":4.001191666666667},{"v":0.6721435072467993,"d":"67.21%"},2.689375,null,1.311816666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU369*Bilans!F369+AV369","v":2.5534583333333334},2.216209119496855,131.0776883726415,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":34.42682792376637},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB369*Bilans!F369+BC369","v":4.081416666666667},{"v":0.6589317434714254,"d":"65.89%"},2.689375,null,1.3920416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W369<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM369*Bilans!F369+BN369","v":3.325861111111111},2.8865964360587,170.7277462106918,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.431491789747525},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F369*BT369+BU369","v":2.367418333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY369","v":3.8776416785936303}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R370*Bilans!F370+S370","v":4.04},{"v":0.7128712871287128,"d":"71.29%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D04'!$C$39+'D04'!$C$40)","v":2.88},null,1.1600000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC370*Bilans!F370+AD370","v":3.4819999999999998},3.0221132075471693,192.56905358490562,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":27.199113453037988},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":3.962},{"v":0.7269056032306915,"d":"72.69%"},2.88,null,1.0820000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU370*Bilans!F370+AV370","v":2.516},2.183698113207547,139.1452437735849,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":37.64201631298818},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB370*Bilans!F370+BC370","v":4.04},{"v":0.7128712871287128,"d":"71.29%"},2.88,null,1.1600000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W370<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM370*Bilans!F370+BN370","v":3.4819999999999998},3.0221132075471693,192.56905358490562,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":27.199113453037988},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F370*BT370+BU370","v":2.3352},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY370","v":3.931140801644399}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R371*Bilans!F371+S371","v":4.0914166666666665},{"v":0.6389901623317107,"d":"63.90%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D04'!$C$39+'D04'!$C$40)","v":2.614375},null,1.4770416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC371*Bilans!F371+AD371","v":3.6830249999999998},3.196587735849056,183.3083237122641,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":23.141880064915924},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ371*Bilans!F371+AK371","v":4.080191666666667},{"v":0.6407480857721144,"d":"64.07%"},2.614375,null,1.465816666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU371*Bilans!F371+AV371","v":2.6484583333333336},2.2986619496855347,131.81676950471697,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":32.18178732637048},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB371*Bilans!F371+BC371","v":4.0914166666666665},{"v":0.6389901623317107,"d":"63.90%"},2.614375,null,1.4770416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W371<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM371*Bilans!F371+BN371","v":3.362527777777778},2.918420335429769,167.3568141352201,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":25.3476338216052},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F371*BT371+BU371","v":2.448018333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY371","v":3.749971916059997}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11433.275004603554},{"$f":"SUM(AA7:AA372)","v":209.84979539644044},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8397382333818535},{"$f":"SUM(AF7:AF372)/229","v":3.455184603306693},{"$f":"SUM(AG7:AG372)/Z373","v":3.126944104404134},{"$f":"SUM(AH7:AH372)","v":5386.311124584976},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11439.600949602882},{"$f":"SUM(AS7:AS372)","v":203.5238503971106},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.11272658660844},{"$f":"SUM(AX7:AX372)/229","v":2.8080319760511934},{"$f":"SUM(AY7:AY372)/AR373","v":2.392435862110481},{"$f":"SUM(AZ7:AZ372)","v":7051.389920772086},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11433.275004603554},{"$f":"SUM(BK7:BK372)","v":209.84979539644044},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4864273993207178},{"$f":"SUM(BP7:BP372)/229","v":3.1206367832065407},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.854195498463678},{"$f":"SUM(BR7:BR372)","v":5792.43754826993},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1175.6415340084116},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1105.050509106824},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.2209357096120863}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A16","index":29,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":6066.2758073736395},null,null,"COP",{"$f":"K13","v":3.146909387255768},{"$f":"L13","v":2.5752045525017664},{"$f":"M13","v":2.938498939139668},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9985302387849322},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9985302387849322},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9985302387849322},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.146909387255768},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.4697612150678108E-3},{"$f":"1-L3","v":1.4697612150678108E-3},{"$f":"1-M3","v":1.4697612150678108E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9985302387849322},null,null,"COP-Inst",{"$f":"K14","v":3.1483813118485133},{"$f":"L14","v":2.576676477094512},{"$f":"M14","v":2.9399708637324133}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.4697612150678108E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1483813118485133},{"$nulls":10},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R7*Bilans!F7+S7","v":11.965499999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.221156658727174,"d":"22.12%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A16'!$C$39+'A16'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":9.319249999999998},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC7*Bilans!F7+AD7","v":3.2767166666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.1530669811320755},{"$f":"AF7*Z7","v":183.22472227358492},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":23.774280866398126},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ7*Bilans!F7+AK7","v":9.875257181369737},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2679677046783459,"d":"26.80%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":7.229007181369736},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU7*Bilans!F7+AV7","v":2.5581625990476557},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.461628161347744},{"$f":"AX7*AR7","v":143.0452124559174},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":30.452162181536902},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB7*Bilans!F7+BC7","v":11.965499999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.221156658727174,"d":"22.12%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":9.319249999999998},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W7<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM7*Bilans!F7+BN7","v":2.8291574074074073},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.722396750524109},{"$f":"BP7*BJ7","v":158.19847517295597},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":27.535259137217427},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F7*BT7+BU7","v":2.328263959428593},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY7","v":3.9428519102503192}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R8*Bilans!F8+S8","v":11.523148148148149},{"v":0.27032543190036157,"d":"27.03%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A16'!$C$39+'A16'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":8.408148148148149},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC8*Bilans!F8+AD8","v":3.0455185185185187},2.9305932914046124,{"$f":"AF8*Z8","v":203.26595069182392},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":30.531155675005166},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ8*Bilans!F8+AK8","v":8.85622364935588},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.351730051467993,"d":"35.17%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":5.741223649355879},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU8*Bilans!F8+AV8","v":2.3701377210560346},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.280698561770901},{"$f":"AX8*AR8","v":158.1892522444297},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":39.23113799419663},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB8*Bilans!F8+BC8","v":11.523148148148149},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.27032543190036157,"d":"27.03%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":8.408148148148149},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W8<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM8*Bilans!F8+BN8","v":3.0455185185185187},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9305932914046124},{"$f":"BP8*BJ8","v":203.26595069182392},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":30.531155675005166},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F8*BT8+BU8","v":2.1339768971838855},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY8","v":4.3018272653815695}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3638.8815197196695},{"$nulls":9},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R9*Bilans!F9+S9","v":11.501157407407407},{"v":0.2811673543322935,"d":"28.12%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A16'!$C$39+'A16'!$C$40)","v":3.23375},null,8.267407407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC9*Bilans!F9+AD9","v":3.004175925925926},2.8908107966457024,208.7454476257862,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":32.2231050569224},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ9*Bilans!F9+AK9","v":8.670642019424317},{"v":0.37295392806618294,"d":"37.30%"},3.23375,null,5.436892019424317,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU9*Bilans!F9+AV9","v":2.3337030196636563},2.245638754770688,162.15757448199142,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":41.48080353623575},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB9*Bilans!F9+BC9","v":11.501157407407407},{"v":0.2811673543322935,"d":"28.12%"},3.23375,null,8.267407407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W9<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM9*Bilans!F9+BN9","v":3.004175925925926},2.8908107966457024,208.7454476257862,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":32.2231050569224},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F9*BT9+BU9","v":2.0942761821685645},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY9","v":4.383376021826485}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R10*Bilans!F10+S10","v":11.360532407407407},{"v":0.3514910091182314,"d":"35.15%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A16'!$C$39+'A16'!$C$40)","v":3.993125},null,7.3674074074074065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC10*Bilans!F10+AD10","v":2.739800925925926},2.636412211740042,238.4239383687107,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":44.249965722546555},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ10*Bilans!F10+AK10","v":7.483896333283012},{"v":0.5335623079439835,"d":"53.36%"},3.993125,null,3.4907713332830124,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU10*Bilans!F10+AV10","v":2.100712692338712},2.0610766038040196,186.39346266501653,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":56.60204467154919},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB10*Bilans!F10+BC10","v":11.360532407407407},{"v":0.3514910091182314,"d":"35.15%"},3.993125,null,7.3674074074074065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W10<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM10*Bilans!F10+BN10","v":2.739800925925926},2.636412211740042,238.4239383687107,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":44.249965722546555},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F10*BT10+BU10","v":1.8404005572021693},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY10","v":4.988044566752199}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.19964382926569},{"$nulls":11},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R11*Bilans!F11+S11","v":11.37962962962963},{"v":0.34183889340927587,"d":"34.18%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A16'!$C$39+'A16'!$C$40)","v":3.89},null,7.489629629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC11*Bilans!F11+AD11","v":2.775703703703704},2.6709601677148846,234.9376563522013,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":42.48225090420456},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ11*Bilans!F11+AK11","v":7.645059327697263},{"v":0.5088253515452693,"d":"50.88%"},3.89,null,3.755059327697263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU11*Bilans!F11+AV11","v":2.132353354074198},2.092120271921855,184.02289911824636,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":54.23607883487795},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB11*Bilans!F11+BC11","v":11.37962962962963},{"v":0.34183889340927587,"d":"34.18%"},3.89,null,7.489629629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W11<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM11*Bilans!F11+BN11","v":2.775703703703704},2.6709601677148846,234.9376563522013,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":42.48225090420456},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F11*BT11+BU11","v":1.8748774939260007},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY11","v":4.89631990876217}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R12*Bilans!F12+S12","v":11.353356481481482},{"v":0.3551262577350066,"d":"35.51%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A16'!$C$39+'A16'!$C$40)","v":4.031875},null,7.321481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC12*Bilans!F12+AD12","v":2.726310185185185},2.6234305555555557,239.68973270833337,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":44.92623208585027},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ12*Bilans!F12+AK12","v":7.423338117200081},{"v":0.5431350339085369,"d":"54.31%"},4.031875,null,3.3914631172000806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU12*Bilans!F12+AV12","v":2.0888234739896197},2.0494117103294385,187.24450091424916,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":57.509601124048494},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB12*Bilans!F12+BC12","v":11.353356481481482},{"v":0.3551262577350066,"d":"35.51%"},4.031875,null,7.321481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W12<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM12*Bilans!F12+BN12","v":2.726310185185185},2.6234305555555557,239.68973270833337,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":44.92623208585027},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F12*BT12+BU12","v":1.827445587039275},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY12","v":5.023405383507436}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":4654.594550778345},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.146909387255768},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5752045525017664},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.938498939139668},{"$nulls":4},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R13*Bilans!F13+S13","v":11.36273148148148},{"v":0.35037790046244427,"d":"35.04%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A16'!$C$39+'A16'!$C$40)","v":3.98125},null,7.38148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC13*Bilans!F13+AD13","v":2.7439351851851854},2.640390461215933,238.03120007861637,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":44.044053979215406},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ13*Bilans!F13+AK13","v":7.502454496276169},{"v":0.5306596663766621,"d":"53.07%"},3.98125,null,3.5212044962761686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU13*Bilans!F13+AV13","v":2.1043561624779494},2.064651329223649,186.12831732951196,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":56.325975409963654},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB13*Bilans!F13+BC13","v":11.36273148148148},{"v":0.35037790046244427,"d":"35.04%"},3.98125,null,7.38148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W13<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM13*Bilans!F13+BN13","v":2.7439351851851854},2.640390461215933,238.03120007861637,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":44.044053979215406},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F13*BT13+BU13","v":1.8443706287037014},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY13","v":4.97730762848467}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1483813118485133},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.576676477094512},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9399708637324133},{"$nulls":4},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R14*Bilans!F14+S14","v":11.442824074074075},{"v":0.3101288612869945,"d":"31.01%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A16'!$C$39+'A16'!$C$40)","v":3.54875},null,7.894074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC14*Bilans!F14+AD14","v":2.8945092592592596},2.7852824947589103,222.18198460691823,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":36.94537275613299},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ14*Bilans!F14+AK14","v":8.17836232739533},{"v":0.43391939094122,"d":"43.39%"},3.54875,null,4.62961232739533,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU14*Bilans!F14+AV14","v":2.2370551801807164},2.2370551801807164,178.4498917230157,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":45.99944646501171},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB14*Bilans!F14+BC14","v":11.442824074074075},{"v":0.3101288612869945,"d":"31.01%"},3.54875,null,7.894074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W14<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM14*Bilans!F14+BN14","v":2.8945092592592596},2.7852824947589103,222.18198460691823,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":36.94537275613299},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F14*BT14+BU14","v":1.988964811812134},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY14","v":4.615466269428949}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.5014262086593604},{"$nulls":4},{"$f":"F11","v":3.19964382926569},{"$f":"F15","v":2.5014262086593604},{"$f":"F28","v":2.9451141518041792},{"$nulls":4},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R15*Bilans!F15+S15","v":11.377662037037037},{"v":0.3428318566066142,"d":"34.28%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A16'!$C$39+'A16'!$C$40)","v":3.900625},null,7.477037037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC15*Bilans!F15+AD15","v":2.7720046296296297},2.6674006813417193,235.30475110455978,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":42.66226322727009},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ15*Bilans!F15+AK15","v":7.628454655545492},{"v":0.5113257109242233,"d":"51.13%"},3.900625,null,3.7278296555454924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU15*Bilans!F15+AV15","v":2.1290934071075114},2.088921833388502,184.2742395323667,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":54.47659562033777},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB15*Bilans!F15+BC15","v":11.377662037037037},{"v":0.3428318566066142,"d":"34.28%"},3.900625,null,7.477037037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W15<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM15*Bilans!F15+BN15","v":2.7720046296296297},2.6674006813417193,235.30475110455978,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":42.66226322727009},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F15*BT15+BU15","v":1.871325324687788},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY15","v":4.905614154252731}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.908605130085131},{"$f":"F19","v":2.908605130085131},{"$f":"F19","v":2.908605130085131},{"$nulls":4},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R16*Bilans!F16+S16","v":11.53287037037037},{"v":0.26554534141543895,"d":"26.55%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A16'!$C$39+'A16'!$C$40)","v":3.0625},null,8.47037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC16*Bilans!F16+AD16","v":3.0637962962962964},2.948181341719078,200.77114937106919,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":29.79769214222604},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ16*Bilans!F16+AK16","v":8.938270264694044},{"v":0.34262781380607865,"d":"34.26%"},3.0625,null,5.875770264694044,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU16*Bilans!F16+AV16","v":2.386245694303191},2.296198686970995,156.37113058272476,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":38.258448843503615},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB16*Bilans!F16+BC16","v":11.53287037037037},{"v":0.26554534141543895,"d":"26.55%"},3.0625,null,8.47037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W16<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM16*Bilans!F16+BN16","v":3.0637962962962964},2.948181341719078,200.77114937106919,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":29.79769214222604},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F16*BT16+BU16","v":2.151528792243291},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY16","v":4.2667335120477174}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":885.8237927372335},{"$nulls":9},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R17*Bilans!F17+S17","v":11.517824074074074},{"v":0.2729465200876258,"d":"27.29%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A16'!$C$39+'A16'!$C$40)","v":3.14375},null,8.374074074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC17*Bilans!F17+AD17","v":3.035509259259259},2.9209617400419288,204.61336988993713,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.936557217179736},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ17*Bilans!F17+AK17","v":8.811293360004028},{"v":0.356786441167652,"d":"35.68%"},3.14375,null,5.667543360004028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU17*Bilans!F17+AV17","v":2.3613166880873533},2.2722103979708494,159.16833837785802,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":39.769424557117674},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB17*Bilans!F17+BC17","v":11.517824074074074},{"v":0.2729465200876258,"d":"27.29%"},3.14375,null,8.374074074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W17<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM17*Bilans!F17+BN17","v":3.035509259259259},2.9209617400419288,204.61336988993713,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.936557217179736},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F17*BT17+BU17","v":2.1243651451275447},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY17","v":4.321291008306786}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6066.2758073736395},{"$nulls":5},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R18*Bilans!F18+S18","v":11.512847222222222},{"v":0.2753988599692373,"d":"27.54%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A16'!$C$39+'A16'!$C$40)","v":3.1706250000000002},null,8.342222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC18*Bilans!F18+AD18","v":3.026152777777778},2.9119583333333336,205.86089437500002,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":31.317944682129717},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ18*Bilans!F18+AK18","v":8.769293306914252},{"v":0.361559921538955,"d":"36.16%"},3.1706250000000002,null,5.598668306914251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU18*Bilans!F18+AV18","v":2.353070939877499},2.264275810070801,160.07297839295526,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":40.27625503676974},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB18*Bilans!F18+BC18","v":11.512847222222222},{"v":0.2753988599692373,"d":"27.54%"},3.1706250000000002,null,8.342222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W18<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM18*Bilans!F18+BN18","v":3.026152777777778},2.9119583333333336,205.86089437500002,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":31.317944682129717},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F18*BT18+BU18","v":2.1153802464661826},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY18","v":4.339645326335781}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.908605130085131},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6561.984563585319},{"$nulls":5},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R19*Bilans!F19+S19","v":11.499652777777778},{"v":0.28191068570910954,"d":"28.19%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A16'!$C$39+'A16'!$C$40)","v":3.241875},null,8.257777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC19*Bilans!F19+AD19","v":3.0013472222222224},2.8880888364779875,209.1120722051887,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":32.340573745613696},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ19*Bilans!F19+AK19","v":8.657944328955315},{"v":0.37443934458645,"d":"37.44%"},3.241875,null,5.416069328955315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU19*Bilans!F19+AV19","v":2.3312101190420726},2.243239925870674,162.42178683266616,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":41.63729832142119},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB19*Bilans!F19+BC19","v":11.499652777777778},{"v":0.28191068570910954,"d":"28.19%"},3.241875,null,8.257777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W19<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM19*Bilans!F19+BN19","v":3.0013472222222224},2.8880888364779875,209.1120722051887,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":32.340573745613696},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F19*BT19+BU19","v":2.09155981745699},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY19","v":4.389068829578801}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7546.969423061567},{"$nulls":5},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R20*Bilans!F20+S20","v":11.414467592592592},{"v":0.3243142941158577,"d":"32.43%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A16'!$C$39+'A16'!$C$40)","v":3.7018750000000002},null,7.712592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC20*Bilans!F20+AD20","v":2.841199074074074},2.7339840146750523,228.1372961045597,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":39.37259670217715},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ20*Bilans!F20+AK20","v":7.939059699325686},{"v":0.46628632863340524,"d":"46.63%"},3.7018750000000002,null,4.237184699325685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU20*Bilans!F20+AV20","v":2.190073591543176},2.190073591543176,182.7506908463203,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":49.15088260762577},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB20*Bilans!F20+BC20","v":11.414467592592592},{"v":0.3243142941158577,"d":"32.43%"},3.7018750000000002,null,7.712592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W20<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM20*Bilans!F20+BN20","v":2.841199074074074},2.7339840146750523,228.1372961045597,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":39.37259670217715},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F20*BT20+BU20","v":1.9377717845555358},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY20","v":4.7373999730858944}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R21*Bilans!F21+S21","v":11.0371875},{"v":0.3757750785696084,"d":"37.58%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A16'!$C$39+'A16'!$C$40)","v":4.1475},null,6.8896875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC21*Bilans!F21+AD21","v":2.6782279411764707},2.5771627358490568,242.61409995283023,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":47.12182056287219},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ21*Bilans!F21+AK21","v":7.310625},{"v":0.5673249551166966,"d":"56.73%"},4.1475,null,3.163125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU21*Bilans!F21+AV21","v":1.7989801481349357},1.7650371264720126,166.1605950860753,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":68.80342525300736},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB21*Bilans!F21+BC21","v":7.306042734375},{"v":0.56768077477647,"d":"56.77%"},4.1475,null,3.1585427343749997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W21<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM21*Bilans!F21+BN21","v":2.0167521126119334},1.9787001859588784,186.27483550616884,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":61.37392661190351},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F21*BT21+BU21","v":1.7989801481349357},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY21","v":6.302040860049534}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R22*Bilans!F22+S22","v":11.560300925925926},{"v":0.2521020013816442,"d":"25.21%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A16'!$C$39+'A16'!$C$40)","v":2.914375},null,8.645925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC22*Bilans!F22+AD22","v":3.115365740740741},2.9978047693920336,193.49330884040882,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":27.774673938118415},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ22*Bilans!F22+AK22","v":9.16975892939815},{"v":0.3178246039442264,"d":"31.78%"},2.914375,null,6.25538392939815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU22*Bilans!F22+AV22","v":2.431693190250526},2.339931183071261,151.03085821133453,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":35.58354647452224},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB22*Bilans!F22+BC22","v":11.560300925925926},{"v":0.2521020013816442,"d":"25.21%"},2.914375,null,8.645925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W22<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM22*Bilans!F22+BN22","v":3.115365740740741},2.9978047693920336,193.49330884040882,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":27.774673938118415},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F22*BT22+BU22","v":2.201050210446612},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY22","v":4.170736295078566}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R23*Bilans!F23+S23","v":11.474421296296295},{"v":0.294404825547968,"d":"29.44%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A16'!$C$39+'A16'!$C$40)","v":3.378125},null,8.096296296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC23*Bilans!F23+AD23","v":2.9539120370370373},2.842443658280923,215.1019238404089,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":34.34395250565491},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ23*Bilans!F23+AK23","v":8.445013827244365},{"v":0.40001414670297736,"d":"40.00%"},3.378125,null,5.066888827244365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU23*Bilans!F23+AV23","v":2.2894060932339753},2.2894060932339753,173.2508061054811,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":42.64020712118515},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB23*Bilans!F23+BC23","v":11.474421296296295},{"v":0.294404825547968,"d":"29.44%"},3.378125,null,8.096296296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W23<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM23*Bilans!F23+BN23","v":2.9539120370370373},2.842443658280923,215.1019238404089,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":34.34395250565491},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F23*BT23+BU23","v":2.0460084707552006},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY23","v":4.486784943080699}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R24*Bilans!F24+S24","v":11.271796875000001},{"v":0.36146632566069903,"d":"36.15%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A16'!$C$39+'A16'!$C$40)","v":4.074375},null,7.197421875000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC24*Bilans!F24+AD24","v":2.709556985294118},2.6073095518867926,240.87629295106132,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":45.70866927318132},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ24*Bilans!F24+AK24","v":7.37765625},{"v":0.5522587203761357,"d":"55.23%"},4.074375,null,3.3032812500000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU24*Bilans!F24+AV24","v":1.8157845401995942},1.7815244545354512,164.58613673225764,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":66.8958821736053},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB24*Bilans!F24+BC24","v":7.3727700585937495},{"v":0.5526247214574231,"d":"55.26%"},4.074375,null,3.2983950585937496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W24<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM24*Bilans!F24+BN24","v":2.042210445945267},2.003678173380262,185.1098080477355,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":59.47893807664012},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F24*BT24+BU24","v":1.8157845401995942},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY24","v":6.268705348316111}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R25*Bilans!F25+S25","v":11.398032407407408},{"v":0.33256836482904983,"d":"33.26%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A16'!$C$39+'A16'!$C$40)","v":3.790625},null,7.607407407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC25*Bilans!F25+AD25","v":2.810300925925926},2.7042518343815516,231.41635072720123,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":40.82154945648618},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ25*Bilans!F25+AK25","v":7.80036184958736},{"v":0.48595502017647096,"d":"48.60%"},3.790625,null,4.009736849587361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU25*Bilans!F25+AV25","v":2.1628434462920305},2.1628434462920305,185.0853279164405,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":51.040101949706596},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB25*Bilans!F25+BC25","v":11.398032407407408},{"v":0.33256836482904983,"d":"33.26%"},3.790625,null,7.607407407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W25<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM25*Bilans!F25+BN25","v":2.810300925925926},2.7042518343815516,231.41635072720123,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":40.82154945648618},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F25*BT25+BU25","v":1.9081007238598748},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY25","v":4.811066777140509}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3953.3696148474955},{"$nulls":9},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R26*Bilans!F26+S26","v":11.165520833333334},{"v":0.3678735691162339,"d":"36.79%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A16'!$C$39+'A16'!$C$40)","v":4.1075},null,7.058020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC26*Bilans!F26+AD26","v":2.6953651960784315},2.5936533018867927,241.67661466981136,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":46.34474465517697},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ26*Bilans!F26+AK26","v":7.347291666666667},{"v":0.5590495363937958,"d":"55.90%"},4.1075,null,3.239791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU26*Bilans!F26+AV26","v":1.8081722942215865},1.7740558358400473,165.30652278357562,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":67.75559008439106},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB26*Bilans!F26+BC26","v":7.342543151041666},{"v":0.5594110808075101,"d":"55.94%"},4.1075,null,3.2350431510416664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W26<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM26*Bilans!F26+BN26","v":2.030678038537859},1.992363358565447,185.64841775112836,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":60.331464882263596},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F26*BT26+BU26","v":1.8081722942215865},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY26","v":6.283729283270333}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R27*Bilans!F27+S27","v":11.406828703703704},{"v":0.32814773476738873,"d":"32.81%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A16'!$C$39+'A16'!$C$40)","v":3.743125},null,7.663703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC27*Bilans!F27+AD27","v":2.826837962962963},2.7201648322851155,229.67711761399374,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":40.04211388487776},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ27*Bilans!F27+AK27","v":7.874594501559985},{"v":0.4753419365604761,"d":"47.53%"},3.743125,null,4.131469501559985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU27*Bilans!F27+AV27","v":2.1774173268489814},2.1774173268489814,183.85023199249375,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":50.02309325682813},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB27*Bilans!F27+BC27","v":11.406828703703704},{"v":0.32814773476738873,"d":"32.81%"},3.743125,null,7.663703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W27<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM27*Bilans!F27+BN27","v":2.826837962962963},2.7201648322851155,229.67711761399374,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":40.04211388487776},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F27*BT27+BU27","v":1.923981009866003},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY27","v":4.7713568652319225}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.9451141518041792},{"$nulls":11},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R28*Bilans!F28+S28","v":11.511921296296297},{"v":0.27585534319294613,"d":"27.59%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A16'!$C$39+'A16'!$C$40)","v":3.175625},null,8.336296296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC28*Bilans!F28+AD28","v":3.0244120370370373},2.910283280922432,206.09171053852202,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":31.38916084177401},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ28*Bilans!F28+AK28","v":8.761479343548713},{"v":0.3624530602058988,"d":"36.25%"},3.175625,null,5.5858543435487125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU28*Bilans!F28+AV28","v":2.351536847187294},2.262799607670792,160.24015421720713,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":40.37094124036565},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB28*Bilans!F28+BC28","v":11.511921296296297},{"v":0.27585534319294613,"d":"27.59%"},3.175625,null,8.336296296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W28<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM28*Bilans!F28+BN28","v":3.0244120370370373},2.910283280922432,206.09171053852202,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":31.38916084177401},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F28*BT28+BU28","v":2.113708637412906},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY28","v":4.343077299071811}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R29*Bilans!F29+S29","v":16.21125},{"v":0.12472048731590717,"d":"12.47%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A16'!$C$39+'A16'!$C$40)","v":2.021875},null,14.189375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC29*Bilans!F29+AD29","v":4.284041666666667},4.122379716981133,177.77762529481137,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":13.494935891237944},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ29*Bilans!F29+AK29","v":14.178793205804752},{"v":0.14259852518141325,"d":"14.26%"},2.021875,null,12.156918205804752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU29*Bilans!F29+AV29","v":3.2632148027670596},3.140074621530567,135.4157180535057,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":17.716537568423664},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB29*Bilans!F29+BC29","v":16.21125},{"v":0.12472048731590717,"d":"12.47%"},2.021875,null,14.189375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W29<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM29*Bilans!F29+BN29","v":3.0465324074074074},2.9315689203354296,126.42390968946542,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":18.97661338067218},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F29*BT29+BU29","v":2.9734728816602356},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY29","v":3.0872990490750185}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R30*Bilans!F30+S30","v":13.62725},{"v":0.17625529729035572,"d":"17.63%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A16'!$C$39+'A16'!$C$40)","v":2.401875},null,11.225375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC30*Bilans!F30+AD30","v":3.6709750000000003},3.5324476415094344,184.5527270306604,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":19.079136292930674},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ30*Bilans!F30+AK30","v":11.559624133876333},{"v":0.20778140986099433,"d":"20.78%"},2.401875,null,9.157749133876333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU30*Bilans!F30+AV30","v":2.83411396206496},2.7271662653832633,142.4808015349486,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":24.712849691446472},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB30*Bilans!F30+BC30","v":13.62725},{"v":0.17625529729035572,"d":"17.63%"},2.401875,null,11.225375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W30<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM30*Bilans!F30+BN30","v":2.914236111111111},2.804264937106918,146.50882163915094,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.033410362977556},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F30*BT30+BU30","v":2.5807931772389763},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY30","v":3.5570459814300532}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R31*Bilans!F31+S31","v":12.5435},{"v":0.20418942081556182,"d":"20.42%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A16'!$C$39+'A16'!$C$40)","v":2.56125},null,9.98225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC31*Bilans!F31+AD31","v":3.4138500000000005},3.2850254716981135,184.19137819811323,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.01818543665983},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ31*Bilans!F31+AK31","v":10.46112394745899},{"v":0.2448350686660326,"d":"24.48%"},2.56125,null,7.899873947458991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU31*Bilans!F31+AV31","v":2.6541456818362836},2.553989241012273,143.20217674355814,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.32051867662994},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB31*Bilans!F31+BC31","v":12.5435},{"v":0.20418942081556182,"d":"20.42%"},2.56125,null,9.98225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W31<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM31*Bilans!F31+BN31","v":2.85875},2.7508726415094342,154.24142900943397,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":26.293583682707887},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F31*BT31+BU31","v":2.4161002091017703},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY31","v":3.7995112807894813}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R37*Bilans!F37+S37","v":11.533449074074074},{"v":0.26526106634286345,"d":"26.53%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A16'!$C$39+'A16'!$C$40)","v":3.059375},null,8.474074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC37*Bilans!F37+AD37","v":3.064884259259259},2.949228249475891,200.6212516705975,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.75430945895575},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ37*Bilans!F37+AK37","v":8.943153991797505},{"v":0.3420912804147175,"d":"34.21%"},3.059375,null,5.883778991797505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU37*Bilans!F37+AV37","v":2.3872045022345696},2.297121313471001,156.26167734886485,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":38.200964609659394},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB37*Bilans!F37+BC37","v":11.533449074074074},{"v":0.26526106634286345,"d":"26.53%"},3.059375,null,8.474074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W37<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM37*Bilans!F37+BN37","v":3.064884259259259},2.949228249475891,200.6212516705975,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.75430945895575},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F37*BT37+BU37","v":2.1525735479015884},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY37","v":4.264662644836929}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R44*Bilans!F44+S44","v":11.511574074074074},{"v":0.2760265433340036,"d":"27.60%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A16'!$C$39+'A16'!$C$40)","v":3.1775},null,8.334074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC44*Bilans!F44+AD44","v":3.0237592592592595},2.909655136268344,206.17816295597487,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":31.41588804136881},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ44*Bilans!F44+AK44","v":8.758549107286635},{"v":0.36278839806429736,"d":"36.28%"},3.1775,null,5.581049107286635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU44*Bilans!F44+AV44","v":2.3509615624284668},2.262246031770789,160.3027538112781,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":40.40648042531813},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB44*Bilans!F44+BC44","v":11.511574074074074},{"v":0.2760265433340036,"d":"27.60%"},3.1775,null,8.334074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W44<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM44*Bilans!F44+BN44","v":3.0237592592592595},2.909655136268344,206.17816295597487,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":31.41588804136881},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F44*BT44+BU44","v":2.1130817840179272},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY44","v":4.344365688745211}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R61*Bilans!F61+S61","v":11.482291666666667},{"v":0.29050167830899026,"d":"29.05%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A16'!$C$39+'A16'!$C$40)","v":3.335625},null,8.146666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC61*Bilans!F61+AD61","v":2.9687083333333333},2.856681603773585,213.26556512971698,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":33.71217494899825},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ61*Bilans!F61+AK61","v":8.51143251585145},{"v":0.39189936521118235,"d":"39.19%"},3.335625,null,5.175807515851449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU61*Bilans!F61+AV61","v":2.3024458811007213},2.2155611308705057,165.4027162251376,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":43.467521007719284},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB61*Bilans!F61+BC61","v":11.482291666666667},{"v":0.29050167830899026,"d":"29.05%"},3.335625,null,8.146666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W61<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM61*Bilans!F61+BN61","v":2.9687083333333333},2.856681603773585,213.26556512971698,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":33.71217494899825},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F61*BT61+BU61","v":2.060217147708052},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY61","v":4.455840982690856}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R71*Bilans!F71+S71","v":13.18525},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.1870935325458372,"d":"18.71%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A16'!$C$39+'A16'!$C$40)","v":2.466875},null,10.718375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC71*Bilans!F71+AD71","v":3.5661083333333337},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.4315382075471703},184.6339132570755,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":20.22662893490336},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ71*Bilans!F71+AK71","v":11.111608371572789},{"v":0.22200881434150355,"d":"22.20%"},2.466875,null,8.644733371572789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU71*Bilans!F71+AV71","v":2.7607151340501273},2.65653720446333,142.93498428614947,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":26.12741499851187},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB71*Bilans!F71+BC71","v":13.18525},{"v":0.1870935325458372,"d":"18.71%"},2.466875,null,10.718375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W71<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM71*Bilans!F71+BN71","v":2.8916064814814813},2.782489255765199,149.7118344064465,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":24.944732439195825},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F71*BT71+BU71","v":2.513624280430076},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY71","v":3.652097121861554}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R77*Bilans!F77+S77","v":11.956999999999999},{"v":0.2214184159906331,"d":"22.14%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A16'!$C$39+'A16'!$C$40)","v":2.6475},null,9.3095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC77*Bilans!F77+AD77","v":3.2747},3.15112641509434,183.20648977358493,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":23.80120316364858},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ77*Bilans!F77+AK77","v":9.86664149363313},{"v":0.2683283872945431,"d":"26.83%"},2.6475,null,7.21914149363313,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU77*Bilans!F77+AV77","v":2.5567510831242934},2.460269910176207,143.04009257764469,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":30.48470401145067},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB77*Bilans!F77+BC77","v":11.956999999999999},{"v":0.2214184159906331,"d":"22.14%"},2.6475,null,9.3095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W77<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM77*Bilans!F77+BN77","v":2.828722222222222},2.721977987421383,158.25580018867922,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":27.5537129053165},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F77*BT77+BU77","v":2.326972249874576},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY77","v":3.9450405996439377}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R94*Bilans!F94+S94","v":11.554166666666667},{"v":0.2551027767760548,"d":"25.51%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A16'!$C$39+'A16'!$C$40)","v":2.9475000000000002},null,8.606666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC94*Bilans!F94+AD94","v":3.103833333333333},2.9867075471698112,195.15147113207547,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":28.221243181265418},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ94*Bilans!F94+AK94","v":9.11799142210145},{"v":0.3232619843067017,"d":"32.33%"},2.9475000000000002,null,6.170491422101451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU94*Bilans!F94+AV94","v":2.421529826177915},2.3301513421712015,152.25208869746632,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":36.17301523490792},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB94*Bilans!F94+BC94","v":11.554166666666667},{"v":0.2551027767760548,"d":"25.51%"},2.9475000000000002,null,8.606666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W94<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM94*Bilans!F94+BN94","v":3.103833333333333},2.9867075471698112,195.15147113207547,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":28.221243181265418},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F94*BT94+BU94","v":2.189975800468654},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY94","v":4.191827141667723}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R104*Bilans!F104+S104","v":17.924152802011875},{"v":0.0783509834753455,"d":"7.84%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A16'!$C$39+'A16'!$C$40)","v":1.4043750000000002},null,16.519777802011873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC104*Bilans!F104+AD104","v":4.5955524825},4.422135407688679,125.16854271462806,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.256972397659915},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ104*Bilans!F104+AK104","v":17.924152802011875},{"v":0.0783509834753455,"d":"7.84%"},1.4043750000000002,null,16.519777802011873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU104*Bilans!F104+AV104","v":4.5955524825},4.422135407688679,125.16854271462806,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":8.256972397659915},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB104*Bilans!F104+BC104","v":17.924152802011875},{"v":0.0783509834753455,"d":"7.84%"},1.4043750000000002,null,16.519777802011873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W104<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM104*Bilans!F104+BN104","v":4.472727888888889},4.303945704402516,121.8231831631132,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.483715294700469},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F104*BT104+BU104","v":3.2137173912103445},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY104","v":2.8565050632976305}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F116*BT116+BU116","v":3.1955081575344826},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY116","v":2.8727825270466205}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F119*BT119+BU119","v":3.3387665163517237},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY119","v":2.7495184089814715}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F136*BT136+BU136","v":3.4179209402896547},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY136","v":2.685843283204214}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F142*BT142+BU142","v":3.346570473641379},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY142","v":2.7431067333870636}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F152*BT152+BU152","v":3.477937088017241},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY152","v":2.6394957032513444}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F169*BT169+BU169","v":3.5515172567482756},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY169","v":2.5848107544900665}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F175*BT175+BU175","v":3.4097453659862067},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY175","v":2.692283151573359}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F185*BT185+BU185","v":3.626398085027586},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY185","v":2.531437471771709}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F201*BT201+BU201","v":3.5779020647275854},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY201","v":2.5657493788050196}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.06173089480551726},{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.396611210096551},{"$f":"Bilans!F211*BT211+BU211","v":3.739515384178241},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY211","v":2.4548635469826543}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F217*BT217+BU217","v":3.4805384071137926},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY217","v":2.637522970939556}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.06173089480551726},{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.396611210096551},{"$f":"Bilans!F234*BT234+BU234","v":3.9056743760297583},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY234","v":2.3504263582085305}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F244*BT244+BU244","v":3.3606919201655168},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY244","v":2.7315803465697854}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R250*Bilans!F250+S250","v":18.412336343315744},{"v":0.06503791684398216,"d":"6.50%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A16'!$C$39+'A16'!$C$40)","v":1.1975},null,17.214836343315742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC250*Bilans!F250+AD250","v":4.6835000099999995},4.506764160566037,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ250*Bilans!F250+AK250","v":18.412336343315744},{"v":0.06503791684398216,"d":"6.50%"},1.1975,null,{"$f":"AL250-AN250","v":17.214836343315742},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU250*Bilans!F250+AV250","v":4.6835000099999995},4.506764160566037,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB250*Bilans!F250+BC250","v":18.412336343315744},{"v":0.06503791684398216,"d":"6.50%"},1.1975,null,{"$f":"BD250-BF250","v":17.214836343315742},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W250<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM250*Bilans!F250+BN250","v":4.544751037037037},4.373250997903564,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F250*BT250+BU250","v":3.275220006993103},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY250","v":2.8028651450587367}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A16'!$C$39+'A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W260<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":0.9885231481481479},0.9512203878406706,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F260*BT260+BU260","v":3.5834763199344826},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY260","v":2.5617582426686276}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R277*Bilans!F277+S277","v":19.289886817864996},{"v":0.04280092505443641,"d":"4.28%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A16'!$C$39+'A16'!$C$40)","v":0.8256250000000005},null,18.464261817864994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC277*Bilans!F277+AD277","v":4.841592997499999},4.658891374952829,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ277*Bilans!F277+AK277","v":19.289886817864996},{"v":0.04280092505443641,"d":"4.28%"},0.8256250000000005,null,18.464261817864994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU277*Bilans!F277+AV277","v":4.841592997499999},4.658891374952829,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB277*Bilans!F277+BC277","v":19.289886817864996},{"v":0.04280092505443641,"d":"4.28%"},0.8256250000000005,null,18.464261817864994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W277<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM277*Bilans!F277+BN277","v":4.67421862962963},4.497833020964361,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F277*BT277+BU277","v":3.3857760685965514},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY277","v":2.7113429281828525}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R286*Bilans!F286+S286","v":18.521477074604224},{"v":0.062157569580589205,"d":"6.22%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A16'!$C$39+'A16'!$C$40)","v":1.1512499999999999},null,17.370227074604223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC286*Bilans!F286+AD286","v":4.703161995},4.5256841838679245,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ286*Bilans!F286+AK286","v":18.521477074604224},{"v":0.062157569580589205,"d":"6.22%"},1.1512499999999999,null,17.370227074604223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU286*Bilans!F286+AV286","v":4.703161995},4.5256841838679245,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB286*Bilans!F286+BC286","v":18.521477074604224},{"v":0.062157569580589205,"d":"6.22%"},1.1512499999999999,null,17.370227074604223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W286<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM286*Bilans!F286+BN286","v":4.560852888888889},4.3887452327044025,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F286*BT286+BU286","v":3.2889698365034477},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY286","v":2.7911475192364166}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R292*Bilans!F292+S292","v":17.35734383575198},{"v":0.09527667456777979,"d":"9.53%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A16'!$C$39+'A16'!$C$40)","v":1.6537499999999998},null,15.70359383575198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC292*Bilans!F292+AD292","v":4.501975833333334},4.332089952830189,148.54736448254715,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":10.210799055800193},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ292*Bilans!F292+AK292","v":15.25538996503958},{"v":0.10840430849620102,"d":"10.84%"},1.6537499999999998,null,13.60163996503958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU292*Bilans!F292+AV292","v":3.438174665339223},3.308432225137743,113.44614099997318,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":13.370109160437268},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB292*Bilans!F292+BC292","v":17.35734383575198},{"v":0.09527667456777979,"d":"9.53%"},1.6537499999999998,null,15.70359383575198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W292<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM292*Bilans!F292+BN292","v":4.507261111111112},4.337175786163523,148.72175770754717,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.198825729202817},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F292*BT292+BU292","v":3.138294999203534},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY292","v":2.9251552203759643}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R309*Bilans!F309+S309","v":16.84977454485488},{"v":0.11172256311137563,"d":"11.17%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A16'!$C$39+'A16'!$C$40)","v":1.8825},null,14.967274544854881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.423235},4.256320471698113,169.31642836415094,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":12.056469981811954},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ309*Bilans!F309+AK309","v":14.806619362796836},{"v":0.12713908245186448,"d":"12.71%"},1.8825,null,12.924119362796835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU309*Bilans!F309+AV309","v":3.3657485955201194},3.238739214557096,128.83704595508127,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":15.844498923948588},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB309*Bilans!F309+BC309","v":16.84977454485488},{"v":0.11172256311137563,"d":"11.17%"},1.8825,null,14.967274544854881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W309<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM309*Bilans!F309+BN309","v":4.427622222222223},4.260542138364781,169.484366264151,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.044523521528983},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F309*BT309+BU309","v":3.068377557312072},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY309","v":2.991809133176482}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R315*Bilans!F315+S315","v":17.681855349604223},{"v":0.0852568901958438,"d":"8.53%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A16'!$C$39+'A16'!$C$40)","v":1.5075000000000005},null,16.174355349604223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC315*Bilans!F315+AD315","v":4.552318333333333},4.380532735849056,134.83279760943398,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":9.064239989592034},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ315*Bilans!F315+AK315","v":15.542308874670184},{"v":0.09699331110687313,"d":"9.70%"},1.5075000000000005,null,14.034808874670183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU315*Bilans!F315+AV315","v":3.4844798575186497},3.3529900515745497,103.20503378746467,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":11.842027381308261},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB315*Bilans!F315+BC315","v":17.681855349604223},{"v":0.0852568901958438,"d":"8.53%"},1.5075000000000005,null,16.174355349604223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W315<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.558177777777779},4.3861710691823905,135.00634550943403,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.052588094198866},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F315*BT315+BU315","v":3.1829963145111897},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY315","v":2.8840749699107855}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R325*Bilans!F325+S325","v":14.502749999999999},{"v":0.15673751529882265,"d":"15.67%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A16'!$C$39+'A16'!$C$40)","v":2.2731250000000003},null,12.229624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC325*Bilans!F325+AD325","v":3.8786916666666666},3.7323259433962264,183.46248174764156,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":16.989392395429483},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ325*Bilans!F325+AK325","v":12.447039970746816},{"v":0.18262374069194973,"d":"18.26%"},2.2731250000000003,null,10.173914970746816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU325*Bilans!F325+AV325","v":2.9795001021712633},2.867066136051593,140.9306359176161,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":22.116668047053015},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.502749999999999},{"v":0.15673751529882265,"d":"15.67%"},2.2731250000000003,null,12.229624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W325<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM325*Bilans!F325+BN325","v":2.959060185185185},2.8473975366876307,139.96382591588053,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":22.269440491883206},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F325*BT325+BU325","v":2.7138392613027578},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY325","v":3.382661652405018}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R342*Bilans!F342+S342","v":11.582407407407407},{"v":0.24131425373730914,"d":"24.13%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A16'!$C$39+'A16'!$C$40)","v":2.795},null,8.787407407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC342*Bilans!F342+AD342","v":3.156925925925926},3.037796645702306,187.37129710691823,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":26.192404982923048},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ342*Bilans!F342+AK342","v":9.356317304750403},{"v":0.2987286460005924,"d":"29.87%"},2.795,null,6.561317304750403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU342*Bilans!F342+AV342","v":2.46831965322918},2.375175515371475,146.50082578811256,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":33.49950329357272},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB342*Bilans!F342+BC342","v":11.582407407407407},{"v":0.24131425373730914,"d":"24.13%"},2.795,null,8.787407407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W342<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM342*Bilans!F342+BN342","v":3.156925925925926},3.037796645702306,187.37129710691823,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":26.192404982923048},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F342*BT342+BU342","v":2.240959876593593},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY342","v":4.096458886160071}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R352*Bilans!F352+S352","v":11.534143518518519},{"v":0.26491997390998945,"d":"26.49%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A16'!$C$39+'A16'!$C$40)","v":3.055625},null,8.47851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC352*Bilans!F352+AD352","v":3.066189814814815},2.950484538784067,200.4411671422956,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":29.702290877320102},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ352*Bilans!F352+AK352","v":8.94901446432166},{"v":0.34144821334039693,"d":"34.14%"},3.055625,null,5.89338946432166,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU352*Bilans!F352+AV352","v":2.3883550717522235},2.2982284652710074,156.1301507881859,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":38.13204445262405},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB352*Bilans!F352+BC352","v":11.534143518518519},{"v":0.26491997390998945,"d":"26.49%"},3.055625,null,8.47851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W352<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM352*Bilans!F352+BN352","v":3.066189814814815},2.950484538784067,200.4411671422956,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":29.702290877320102},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F352*BT352+BU352","v":2.1538272546915462},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY352","v":4.262180256101684}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R358*Bilans!F358+S358","v":11.588310185185184},{"v":0.23844071791696217,"d":"23.84%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A16'!$C$39+'A16'!$C$40)","v":2.763125},null,8.825185185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC358*Bilans!F358+AD358","v":3.1680231481481482},3.048475104821803,185.69786101022012,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":25.776936762812557},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ358*Bilans!F358+AK358","v":9.406131321205718},{"v":0.29375785917114017,"d":"29.38%"},2.763125,null,6.643006321205718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU358*Bilans!F358+AV358","v":2.478099494129239},2.384586305671532,145.2570748099814,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":32.953451847435105},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB358*Bilans!F358+BC358","v":11.588310185185184},{"v":0.23844071791696217,"d":"23.84%"},2.763125,null,8.825185185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W358<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM358*Bilans!F358+BN358","v":3.1680231481481482},3.048475104821803,185.69786101022012,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":25.776936762812557},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F358*BT358+BU358","v":2.2516163843082317},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY358","v":4.077071060584056}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R369*Bilans!F369+S369","v":11.672249999999998},{"v":0.23040759065304464,"d":"23.04%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A16'!$C$39+'A16'!$C$40)","v":2.689375},null,8.982874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC369*Bilans!F369+AD369","v":3.207141666666667},3.0861174528301887,182.5284167476415,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":24.72266566848588},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ369*Bilans!F369+AK369","v":9.57801595445681},{"v":0.2807862309676556,"d":"28.08%"},2.689375,null,6.888640954456809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU369*Bilans!F369+AV369","v":2.509465299691661},2.4147684959297115,142.82148269176278,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":31.596010188390675},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB369*Bilans!F369+BC369","v":11.672249999999998},{"v":0.23040759065304464,"d":"23.04%"},2.689375,null,8.982874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W369<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM369*Bilans!F369+BN369","v":2.8141435185185184},2.7079494234800836,160.16166865172954,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":28.17521233537217},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F369*BT369+BU369","v":2.2836999798149966},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY369","v":4.019792477619445}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R370*Bilans!F370+S370","v":11.566666666666666},{"v":0.24899135446685877,"d":"24.90%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A16'!$C$39+'A16'!$C$40)","v":2.88},null,8.686666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC370*Bilans!F370+AD370","v":3.1273333333333335},3.009320754716981,191.75391849056604,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":27.3147353505461},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ370*Bilans!F370+AK370","v":9.223479927536234},{"v":0.31224657316181775,"d":"31.22%"},2.88,null,6.343479927536234,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU370*Bilans!F370+AV370","v":2.442240077495688},2.3500800745713226,149.74710235168467,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":34.97702094895378},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB370*Bilans!F370+BC370","v":11.566666666666666},{"v":0.24899135446685877,"d":"24.90%"},2.88,null,8.686666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W370<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM370*Bilans!F370+BN370","v":3.1273333333333335},3.009320754716981,191.75391849056604,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":27.3147353505461},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F370*BT370+BU370","v":2.2125425226878894},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY370","v":4.1490728001230694}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R371*Bilans!F371+S371","v":12.18225},{"v":0.21460526585811324,"d":"21.46%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A16'!$C$39+'A16'!$C$40)","v":2.614375},null,9.567875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC371*Bilans!F371+AD371","v":3.3281416666666668},3.20255141509434,183.65031089858493,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":23.098786065178867},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ371*Bilans!F371+AK371","v":10.094957218653207},{"v":0.25897831396147214,"d":"25.90%"},2.614375,null,7.480582218653207,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU371*Bilans!F371+AV371","v":2.594156255093391},2.4962635662219426,143.1482342049973,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":29.634310655729408},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB371*Bilans!F371+BC371","v":12.18225},{"v":0.21460526585811324,"d":"21.46%"},2.614375,null,9.567875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W371<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM371*Bilans!F371+BN371","v":2.8402546296296296},2.733075209643606,156.7281978970126,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":27.06659873060953},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F371*BT371+BU371","v":2.3612025530560348},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY371","v":3.8878494299943043}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.4891017378564326},{"$f":"SUM(AF7:AF372)/229","v":3.3595122087865983},{"$f":"SUM(AG7:AG372)/Z373","v":3.19964382926569},{"$f":"SUM(AH7:AH372)","v":4840.548986138917},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.8672761971464613},{"$f":"SUM(AX7:AX372)/229","v":2.764732843547209},{"$f":"SUM(AY7:AY372)/AR373","v":2.5014262086593604},{"$f":"SUM(AZ7:AZ372)","v":6321.242601826844},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.278258666570471},{"$f":"SUM(BP7:BP372)/229","v":3.1505924892130084},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.9451141518041792},{"$f":"SUM(BR7:BR372)","v":5336.257742350596},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1061.6408724810728},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1225.7268212347226},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.908605130085131}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A14","index":30,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5954.58972041061},null,null,"COP",{"$f":"K13","v":3.2163544069533256},{"$f":"L13","v":2.6105941671442423},{"$f":"M13","v":3.0296603312601165},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9985302387849322},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9985302387849322},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9985302387849322},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.2163544069533256},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.4697612150678108E-3},{"$f":"1-L3","v":1.4697612150678108E-3},{"$f":"1-M3","v":1.4697612150678108E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9985302387849322},null,null,"COP-Inst",{"$f":"K14","v":3.2178263315460716},{"$f":"L14","v":2.612066091736988},{"$f":"M14","v":3.0311322558528624}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.4697612150678108E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2178263315460716},{"$nulls":10},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R7*Bilans!F7+S7","v":10.858333333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.24370683039140448,"d":"24.37%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A14'!$C$39+'A14'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":8.212083333333332},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC7*Bilans!F7+AD7","v":3.4045666666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2760924528301887},{"$f":"AF7*Z7","v":190.37373243396226},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":22.881497112586384},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ7*Bilans!F7+AK7","v":9.12847931118628},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.28988946677648875,"d":"28.99%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":6.4822293111862805},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU7*Bilans!F7+AV7","v":2.5952207941327403},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.497287933976788},{"$f":"AX7*AR7","v":145.11740184339115},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":30.01732358536145},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB7*Bilans!F7+BC7","v":10.858333333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.24370683039140448,"d":"24.37%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":8.212083333333332},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W7<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM7*Bilans!F7+BN7","v":3.0104629629629627},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.896860587002096},{"$f":"BP7*BJ7","v":168.3365687106918},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.87694428111109},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F7*BT7+BU7","v":2.373557676479644},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY7","v":3.8676119358579775}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R8*Bilans!F8+S8","v":10.438518518518519},{"v":0.2984139937553222,"d":"29.84%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A14'!$C$39+'A14'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":7.323518518518519},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC8*Bilans!F8+AD8","v":3.1294074074074074},3.011316561844864,{"$f":"AF8*Z8","v":208.86491672955975},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":29.71271806282103},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ8*Bilans!F8+AK8","v":8.489883049390748},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3669072921120555,"d":"36.69%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":5.374883049390748},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU8*Bilans!F8+AV8","v":2.381157992161464},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.2913029735893335},{"$f":"AX8*AR8","v":158.92477424815618},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":39.04957180753712},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB8*Bilans!F8+BC8","v":10.438518518518519},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2984139937553222,"d":"29.84%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":7.323518518518519},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W8<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM8*Bilans!F8+BN8","v":3.1294074074074074},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.011316561844864},{"$f":"BP8*BJ8","v":208.86491672955975},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":29.71271806282103},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F8*BT8+BU8","v":2.1665734657622155},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY8","v":4.237105339407641}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3561.7751487216133},{"$nulls":9},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R9*Bilans!F9+S9","v":10.420925925925927},{"v":0.31031311641462156,"d":"31.03%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A14'!$C$39+'A14'!$C$40)","v":3.23375},null,7.187175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC9*Bilans!F9+AD9","v":3.0748703703703706},2.958837526205451,213.65765776729566,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":31.482262603131506},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ9*Bilans!F9+AK9","v":8.401884794412718},{"v":0.3848838777402012,"d":"38.49%"},3.23375,null,5.168134794412717,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU9*Bilans!F9+AV9","v":2.3381694961716293},2.2499366849953413,162.46792802351362,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":41.40156504012595},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB9*Bilans!F9+BC9","v":10.420925925925927},{"v":0.31031311641462156,"d":"31.03%"},3.23375,null,7.187175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W9<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM9*Bilans!F9+BN9","v":3.0748703703703706},2.958837526205451,213.65765776729566,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":31.482262603131506},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F9*BT9+BU9","v":2.1239203491749623},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY9","v":4.3221959823333185}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R10*Bilans!F10+S10","v":10.308425925925926},{"v":0.3873651543595225,"d":"38.74%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A14'!$C$39+'A14'!$C$40)","v":3.993125},null,6.315300925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC10*Bilans!F10+AD10","v":2.7261203703703707},2.6232479035639416,237.23342415880506,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":44.47202639197931},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ10*Bilans!F10+AK10","v":7.839159111263727},{"v":0.5093818027321914,"d":"50.94%"},3.993125,null,3.8460341112637266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU10*Bilans!F10+AV10","v":2.0632693770787376},2.02433976619046,183.07116675543423,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":57.62923395984108},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB10*Bilans!F10+BC10","v":10.308425925925926},{"v":0.3873651543595225,"d":"38.74%"},3.993125,null,6.315300925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W10<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM10*Bilans!F10+BN10","v":2.7261203703703707},2.6232479035639416,237.23342415880506,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":44.47202639197931},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F10*BT10+BU10","v":1.8511648931038427},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY10","v":4.95903959404066}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2689106734261224},{"$nulls":11},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R11*Bilans!F11+S11","v":10.323703703703705},{"v":0.3768027552557939,"d":"37.68%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A14'!$C$39+'A14'!$C$40)","v":3.89},null,6.433703703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC11*Bilans!F11+AD11","v":2.7734814814814817},2.668821802935011,234.74956578616357,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":42.51628935105905},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ11*Bilans!F11+AK11","v":7.915578648481491},{"v":0.4914359610015687,"d":"49.14%"},3.89,null,4.02557864848149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU11*Bilans!F11+AV11","v":2.100601492017278},2.100601492017278,184.7689072378398,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":54.01709959323722},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB11*Bilans!F11+BC11","v":10.323703703703705},{"v":0.3768027552557939,"d":"37.68%"},3.89,null,6.433703703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W11<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM11*Bilans!F11+BN11","v":2.7734814814814817},2.668821802935011,234.74956578616357,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":42.51628935105905},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F11*BT11+BU11","v":1.8882057575085627},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY11","v":4.861758292757653}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R12*Bilans!F12+S12","v":10.302685185185187},{"v":0.3913421528008699,"d":"39.13%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A14'!$C$39+'A14'!$C$40)","v":4.031875},null,6.270810185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC12*Bilans!F12+AD12","v":2.708324074074074},2.606123165618449,238.10844302672962,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":45.22458936511196},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ12*Bilans!F12+AK12","v":7.810443891218264},{"v":0.5162158586829196,"d":"51.62%"},4.031875,null,3.7785688912182636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU12*Bilans!F12+AV12","v":2.049241552071528},2.0105766171267825,183.6963326237885,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":58.62042211971472},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB12*Bilans!F12+BC12","v":10.302685185185187},{"v":0.3913421528008699,"d":"39.13%"},4.031875,null,6.270810185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W12<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM12*Bilans!F12+BN12","v":2.708324074074074},2.606123165618449,238.10844302672962,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":45.22458936511196},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F12*BT12+BU12","v":1.83724650769116},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY12","v":4.996607674348701}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":4603.6605237146405},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2163544069533256},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.6105941671442423},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0296603312601165},{"$nulls":4},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R13*Bilans!F13+S13","v":10.310185185185185},{"v":0.38614728334081727,"d":"38.61%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A14'!$C$39+'A14'!$C$40)","v":3.98125},null,6.328935185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC13*Bilans!F13+AD13","v":2.731574074074074},2.6284958071278828,236.95889701257866,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":44.243365229892504},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ13*Bilans!F13+AK13","v":7.84795893676153},{"v":0.507297506533956,"d":"50.73%"},3.98125,null,3.8667089367615297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU13*Bilans!F13+AV13","v":2.0675682266777207},2.0285575054196507,182.87445911358154,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":57.32817516353435},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB13*Bilans!F13+BC13","v":10.310185185185185},{"v":0.38614728334081727,"d":"38.61%"},3.98125,null,6.328935185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W13<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM13*Bilans!F13+BN13","v":2.731574074074074},2.6284958071278828,236.95889701257866,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":44.243365229892504},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F13*BT13+BU13","v":1.855430204762568},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY13","v":4.947639623649831}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2178263315460716},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.612066091736988},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0311322558528624},{"$nulls":4},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R14*Bilans!F14+S14","v":10.37425925925926},{"v":0.342072615626283,"d":"34.21%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A14'!$C$39+'A14'!$C$40)","v":3.54875},null,6.82550925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC14*Bilans!F14+AD14","v":2.930203703703704},2.8196299790356396,224.92188342767292,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":36.4953205793317},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ14*Bilans!F14+AK14","v":8.16845784436573},{"v":0.4344455303087331,"d":"43.44%"},3.54875,null,4.619707844365729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU14*Bilans!F14+AV14","v":2.224136854177541},2.224136854177541,177.41939685774238,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":46.266622400829014},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB14*Bilans!F14+BC14","v":10.37425925925926},{"v":0.342072615626283,"d":"34.21%"},3.54875,null,6.82550925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W14<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM14*Bilans!F14+BN14","v":2.930203703703704},2.8196299790356396,224.92188342767292,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":36.4953205793317},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F14*BT14+BU14","v":2.0107773451750903},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY14","v":4.565398561918173}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.5291015138981825},{"$nulls":4},{"$f":"F11","v":3.2689106734261224},{"$f":"F15","v":2.5291015138981825},{"$f":"F28","v":3.0409029929105293},{"$nulls":4},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R15*Bilans!F15+S15","v":10.32212962962963},{"v":0.3778895576745395,"d":"37.79%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A14'!$C$39+'A14'!$C$40)","v":3.900625},null,6.421504629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC15*Bilans!F15+AD15","v":2.768601851851852},2.664126310272537,235.01590246069185,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":42.714697708292476},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ15*Bilans!F15+AK15","v":7.9077051204045095},{"v":0.49326889920757033,"d":"49.33%"},3.900625,null,4.00708012040451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU15*Bilans!F15+AV15","v":2.0967551529023982},2.0967551529023982,184.96525581328507,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":54.27307515733438},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB15*Bilans!F15+BC15","v":10.32212962962963},{"v":0.3778895576745395,"d":"37.79%"},3.900625,null,6.421504629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W15<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM15*Bilans!F15+BN15","v":2.768601851851852},2.664126310272537,235.01590246069185,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":42.714697708292476},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F15*BT15+BU15","v":1.88438942602444},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY15","v":4.87160449598115}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.9788553159587634},{"$f":"F19","v":2.9788553159587634},{"$f":"F19","v":2.9788553159587634},{"$nulls":4},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R16*Bilans!F16+S16","v":10.446296296296296},{"v":0.29316610530047865,"d":"29.32%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A14'!$C$39+'A14'!$C$40)","v":3.0625},null,7.383796296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.1535185185185184},3.034517819706499,206.65066352201256,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":28.94990414275993},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ16*Bilans!F16+AK16","v":8.528787541065247},{"v":0.3590780032043679,"d":"35.91%"},3.0625,null,5.466287541065247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU16*Bilans!F16+AV16","v":2.4001634324938124},2.309591227494046,157.28316259234452,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":38.03660100290473},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB16*Bilans!F16+BC16","v":10.446296296296296},{"v":0.29316610530047865,"d":"29.32%"},3.0625,null,7.383796296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W16<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.1535185185185184},3.034517819706499,206.65066352201256,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":28.94990414275993},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F16*BT16+BU16","v":2.1854306330955273},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY16","v":4.200545128717765}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":864.933457527701},{"$nulls":9},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R17*Bilans!F17+S17","v":10.43425925925926},{"v":0.30129115271985085,"d":"30.13%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A14'!$C$39+'A14'!$C$40)","v":3.14375},null,7.29050925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.116203703703704},2.9986111111111113,210.05270833333338,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.13545159796202},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ17*Bilans!F17+AK17","v":8.468578208711858},{"v":0.3712252425992758,"d":"37.12%"},3.14375,null,5.324828208711858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU17*Bilans!F17+AV17","v":2.3707502510270833},2.28128797740342,159.80422281710958,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":39.6111761842771},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB17*Bilans!F17+BC17","v":10.43425925925926},{"v":0.30129115271985085,"d":"30.13%"},3.14375,null,7.29050925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W17<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.116203703703704},2.9986111111111113,210.05270833333338,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.13545159796202},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F17*BT17+BU17","v":2.1562469217463542},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY17","v":4.257397382190847}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5954.58972041061},{"$nulls":5},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R18*Bilans!F18+S18","v":10.430277777777778},{"v":0.30398279581347043,"d":"30.40%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A14'!$C$39+'A14'!$C$40)","v":3.1706250000000002},null,7.259652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.103861111111111},2.98673427672956,211.14717969339623,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":30.533867947522666},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ18*Bilans!F18+AK18","v":8.448662814164198},{"v":0.37528128056956445,"d":"37.53%"},3.1706250000000002,null,5.278037814164198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU18*Bilans!F18+AV18","v":2.3610212756188576},2.2719261331426743,160.61381798252134,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":40.14063162953765},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB18*Bilans!F18+BC18","v":10.430277777777778},{"v":0.30398279581347043,"d":"30.40%"},3.1706250000000002,null,7.259652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W18<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.103861111111111},2.98673427672956,211.14717969339623,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":30.533867947522666},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F18*BT18+BU18","v":2.146593847992397},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY18","v":4.276542583304988}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.9788553159587634},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6439.381686852352},{"$nulls":5},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R19*Bilans!F19+S19","v":10.419722222222223},{"v":0.31112873557089915,"d":"31.11%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A14'!$C$39+'A14'!$C$40)","v":3.241875},null,7.177847222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.071138888888889},2.955246855345912,213.97464856132078,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":31.60563383429004},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ19*Bilans!F19+AK19","v":8.395863861177379},{"v":0.38612762827068775,"d":"38.61%"},3.241875,null,5.153988861177378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU19*Bilans!F19+AV19","v":2.3352281780249564},2.2471063599862786,162.7017359948065,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":41.56565602020295},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB19*Bilans!F19+BC19","v":10.419722222222223},{"v":0.31112873557089915,"d":"31.11%"},3.241875,null,7.177847222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W19<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.071138888888889},2.955246855345912,213.97464856132078,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":31.60563383429004},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F19*BT19+BU19","v":2.121001978040045},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY19","v":4.328143064007402}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7479.365389875492},{"$nulls":5},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R20*Bilans!F20+S20","v":10.351574074074074},{"v":0.35761469449090766,"d":"35.76%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A14'!$C$39+'A14'!$C$40)","v":3.7018750000000002},null,6.649699074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC20*Bilans!F20+AD20","v":2.85987962962963},2.7519596436058706,229.63727246069186,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":39.11541735363345},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ20*Bilans!F20+AK20","v":8.05498641031511},{"v":0.4595755736172848,"d":"45.96%"},3.7018750000000002,null,4.353111410315109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU20*Bilans!F20+AV20","v":2.168704319874859},2.168704319874859,180.96753197195758,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":49.635189552355115},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB20*Bilans!F20+BC20","v":10.351574074074074},{"v":0.35761469449090766,"d":"35.76%"},3.7018750000000002,null,6.649699074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W20<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM20*Bilans!F20+BN20","v":2.85987962962963},2.7519596436058706,229.63727246069186,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":39.11541735363345},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F20*BT20+BU20","v":1.9557772737862638},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY20","v":4.693786006740987}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R21*Bilans!F21+S21","v":10.023750000000001},{"v":0.4137673026561915,"d":"41.38%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A14'!$C$39+'A14'!$C$40)","v":4.1475},null,5.8762500000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC21*Bilans!F21+AD21","v":2.6505113636363635},2.6505113636363635,249.5191397727273,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":45.817800167206165},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ21*Bilans!F21+AK21","v":7.502323113207548},{"v":0.5528287621601484,"d":"55.28%"},4.1475,null,3.354823113207548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU21*Bilans!F21+AV21","v":1.8020974138553565},1.7680955758580859,166.44851751128022,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":68.68440917910385},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB21*Bilans!F21+BC21","v":7.642880306603774},{"v":0.5426619067181234,"d":"54.27%"},4.1475,null,3.4953803066037743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W21<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM21*Bilans!F21+BN21","v":1.8822327204668663},1.8467188955523974,173.8501168273027,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.76019787985884},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F21*BT21+BU21","v":1.8020974138553565},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY21","v":6.2958100545391}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R22*Bilans!F22+S22","v":10.468240740740741},{"v":0.2784016027313656,"d":"27.84%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A14'!$C$39+'A14'!$C$40)","v":2.914375},null,7.553865740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.2215462962962964},3.0999785115303986,200.0881130267296,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":26.859234568982437},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ22*Bilans!F22+AK22","v":8.638553785432581},{"v":0.33736839202351054,"d":"33.74%"},2.914375,null,5.724178785432581,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU22*Bilans!F22+AV22","v":2.45378592486008},2.3611902295823413,152.4030233683922,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":35.26316895472161},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB22*Bilans!F22+BC22","v":10.468240740740741},{"v":0.2784016027313656,"d":"27.84%"},2.914375,null,7.553865740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W22<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.2215462962962964},3.0999785115303986,200.0881130267296,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":26.859234568982437},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F22*BT22+BU22","v":2.2386347837859435},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY22","v":4.100713553853984}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R23*Bilans!F23+S23","v":10.399537037037037},{"v":0.3248341717490985,"d":"32.48%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A14'!$C$39+'A14'!$C$40)","v":3.378125},null,7.021412037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.008564814814815},2.895034067085954,219.0817030267296,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":33.72006951830513},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ23*Bilans!F23+AK23","v":8.294897442307848},{"v":0.40725337757281793,"d":"40.73%"},3.378125,null,4.916772442307848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU23*Bilans!F23+AV23","v":2.285904535257672},2.285904535257672,172.98582570562434,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":42.705523565968164},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB23*Bilans!F23+BC23","v":10.399537037037037},{"v":0.3248341717490985,"d":"32.48%"},3.378125,null,7.021412037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W23<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.008564814814815},2.895034067085954,219.0817030267296,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":33.72006951830513},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F23*BT23+BU23","v":2.072063139008354},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY23","v":4.430366926170674}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R24*Bilans!F24+S24","v":10.230937500000003},{"v":0.3982406304407586,"d":"39.82%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A14'!$C$39+'A14'!$C$40)","v":4.074375},null,6.156562500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC24*Bilans!F24+AD24","v":2.6876278409090912},2.58620792238422,238.92681890946614,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":46.081619721484444},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ24*Bilans!F24+AK24","v":7.608599646226416},{"v":0.5354960425629359,"d":"53.55%"},4.074375,null,3.5342246462264164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU24*Bilans!F24+AV24","v":1.8235765748334052},1.7891694696478695,165.2924214534184,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":66.61004003352204},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB24*Bilans!F24+BC24","v":7.758479510613209},{"v":0.5251512225335467,"d":"52.52%"},4.074375,null,3.684104510613209,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W24<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM24*Bilans!F24+BN24","v":1.9158160538001998},1.8796685810869886,173.65318186372144,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":63.40301221137698},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F24*BT24+BU24","v":1.8235765748334052},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY24","v":6.253456481854615}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R25*Bilans!F25+S25","v":10.338425925925927},{"v":0.3666539787739017,"d":"36.67%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A14'!$C$39+'A14'!$C$40)","v":3.790625},null,6.547800925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC25*Bilans!F25+AD25","v":2.8191203703703707},2.7127384696016774,232.1425945361635,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":40.69384175327792},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ25*Bilans!F25+AK25","v":7.989219293436791},{"v":0.4744675118774158,"d":"47.45%"},3.790625,null,4.198594293436791,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU25*Bilans!F25+AV25","v":2.1365760755035086},2.1365760755035086,182.83749766121272,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":51.667596237585364},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB25*Bilans!F25+BC25","v":10.338425925925927},{"v":0.3666539787739017,"d":"36.67%"},3.790625,null,6.547800925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W25<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM25*Bilans!F25+BN25","v":2.8191203703703707},2.7127384696016774,232.1425945361635,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":40.69384175327792},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F25*BT25+BU25","v":1.9238996813894746},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY25","v":4.771558563474599}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3828.837956075689},{"$nulls":9},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R26*Bilans!F26+S26","v":10.137083333333335},{"v":0.40519544576431415,"d":"40.52%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A14'!$C$39+'A14'!$C$40)","v":4.1075},null,6.029583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC26*Bilans!F26+AD26","v":2.670814393939394},2.670814393939394,248.86648522727276,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":45.00582304512158},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ26*Bilans!F26+AK26","v":7.560457285115305},{"v":0.5432872437605943,"d":"54.33%"},4.1075,null,3.452957285115305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU26*Bilans!F26+AV26","v":1.8138466984929216},1.7796231758798478,165.82528752848424,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":67.5436247567252},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB26*Bilans!F26+BC26","v":7.706114059224319},{"v":0.5330183239480174,"d":"53.30%"},4.1075,null,3.598614059224319,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W26<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM26*Bilans!F26+BN26","v":1.9006030908372367},1.8647426551610626,173.75672060790782,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":64.46047644553819},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F26*BT26+BU26","v":1.8138466984929216},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY26","v":6.272518011243213}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R27*Bilans!F27+S27","v":10.345462962962964},{"v":0.3618131941896161,"d":"36.18%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A14'!$C$39+'A14'!$C$40)","v":3.743125},null,6.602337962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC27*Bilans!F27+AD27","v":2.8409351851851854},2.7337300838574428,230.8224996305032,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":39.84341784259341},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ27*Bilans!F27+AK27","v":8.024418595428003},{"v":0.46646681693957054,"d":"46.65%"},3.743125,null,4.281293595428003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU27*Bilans!F27+AV27","v":2.1537714738994427},2.1537714738994427,181.85369439869945,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":50.57228741301707},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB27*Bilans!F27+BC27","v":10.345462962962964},{"v":0.3618131941896161,"d":"36.18%"},3.743125,null,6.602337962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W27<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM27*Bilans!F27+BN27","v":2.8409351851851854},2.7337300838574428,230.8224996305032,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":39.84341784259341},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F27*BT27+BU27","v":1.9409609280243758},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY27","v":4.729616071841253}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.0409029929105293},{"$nulls":11},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R28*Bilans!F28+S28","v":10.429537037037038},{"v":0.30448379335754044,"d":"30.45%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A14'!$C$39+'A14'!$C$40)","v":3.175625},null,7.253912037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC28*Bilans!F28+AD28","v":3.101564814814815},2.98452463312369,211.3491118946541,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":30.608341772803207},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ28*Bilans!F28+AK28","v":8.444957624480912},{"v":0.37603800293730866,"d":"37.60%"},3.175625,null,5.269332624480912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU28*Bilans!F28+AV28","v":2.3592112336824433},2.270184394675559,160.7631079089497,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":40.23961675283007},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB28*Bilans!F28+BC28","v":10.429537037037038},{"v":0.30448379335754044,"d":"30.45%"},3.175625,null,7.253912037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W28<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM28*Bilans!F28+BN28","v":3.101564814814815},2.98452463312369,211.3491118946541,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":30.608341772803207},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F28*BT28+BU28","v":2.144797927293986},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY28","v":4.2801234947024005}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R29*Bilans!F29+S29","v":15.020833333333332},{"v":0.13460471567267684,"d":"13.46%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A14'!$C$39+'A14'!$C$40)","v":2.021875},null,12.998958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC29*Bilans!F29+AD29","v":4.386916666666667},4.221372641509435,182.0466951650944,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":13.178474094650872},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ29*Bilans!F29+AK29","v":12.974228759613602},{"v":0.15583777945196456,"d":"15.58%"},2.021875,null,10.952353759613603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU29*Bilans!F29+AV29","v":3.336680002593867},3.2107675496657966,138.4643505793375,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":17.32646451026658},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB29*Bilans!F29+BC29","v":15.020833333333332},{"v":0.13460471567267684,"d":"13.46%"},2.021875,null,12.998958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W29<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM29*Bilans!F29+BN29","v":3.2972129629629627},3.172789832285115,136.8265615172956,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":17.533859139964882},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F29*BT29+BU29","v":3.0464050015563204},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY29","v":3.013387909785535}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R30*Bilans!F30+S30","v":12.4875},{"v":0.19234234234234232,"d":"19.23%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A14'!$C$39+'A14'!$C$40)","v":2.401875},null,10.085625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC30*Bilans!F30+AD30","v":3.78905},3.6460669811320754,190.4887694292453,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":18.484589106224828},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ30*Bilans!F30+AK30","v":10.633672538748927},{"v":0.22587445600262818,"d":"22.59%"},2.401875,null,8.231797538748927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU30*Bilans!F30+AV30","v":2.8854215453923007},2.7765377134907046,145.06021284132188,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":24.27341421387311},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB30*Bilans!F30+BC30","v":12.4875},{"v":0.19234234234234232,"d":"19.23%"},2.401875,null,10.085625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W30<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM30*Bilans!F30+BN30","v":3.122694444444444},3.0048569182389935,156.98874969339622,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":22.429037998753596},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F30*BT30+BU30","v":2.6369043272353805},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY30","v":3.481354975675065}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R31*Bilans!F31+S31","v":11.425},{"v":0.22417943107221003,"d":"22.42%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A14'!$C$39+'A14'!$C$40)","v":2.56125},null,8.863750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC31*Bilans!F31+AD31","v":3.5383},3.404779245283019,190.90597228301885,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":21.243756140785457},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ31*Bilans!F31+AK31","v":9.652024781642854},{"v":0.2653588296697321,"d":"26.54%"},2.56125,null,7.090774781642855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU31*Bilans!F31+AV31","v":2.6961601858751965},2.5944182920685854,145.4690336362856,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":27.879197514572525},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB31*Bilans!F31+BC31","v":11.425},{"v":0.22417943107221003,"d":"22.42%"},2.56125,null,8.863750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W31<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM31*Bilans!F31+BN31","v":3.0494999999999997},2.9344245283018866,164.5331833018868,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.64888747432077},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F31*BT31+BU31","v":2.4651565115251177},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY31","v":3.7239014874234546}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R37*Bilans!F37+S37","v":10.44675925925926},{"v":0.2928539773986262,"d":"29.29%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A14'!$C$39+'A14'!$C$40)","v":3.059375},null,7.387384259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.1549537037037036},3.0358988469601678,206.51701906446542,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.904866210501694},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ37*Bilans!F37+AK37","v":8.5311032846173},{"v":0.3586142258430343,"d":"35.86%"},3.059375,null,5.4717282846173,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU37*Bilans!F37+AV37","v":2.401294708704071},2.3106798140359928,157.1839943497984,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":37.97681074935513},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB37*Bilans!F37+BC37","v":10.44675925925926},{"v":0.2928539773986262,"d":"29.29%"},3.059375,null,7.387384259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W37<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.1549537037037036},3.0358988469601678,206.51701906446542,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.904866210501694},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F37*BT37+BU37","v":2.186553083532034},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY37","v":4.198388810744603}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R44*Bilans!F44+S44","v":10.42925925925926},{"v":0.3046716857842963,"d":"30.47%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A14'!$C$39+'A14'!$C$40)","v":3.1775},null,7.251759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.100703703703704},2.9836960167714888,211.42469974842768,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":30.63629789569168},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ44*Bilans!F44+AK44","v":8.443568178349679},{"v":0.3763219450454005,"d":"37.63%"},3.1775,null,5.266068178349679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU44*Bilans!F44+AV44","v":2.358532467956288},2.26953124275039,160.81898386129265,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":40.27677534380322},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB44*Bilans!F44+BC44","v":10.42925925925926},{"v":0.3046716857842963,"d":"30.47%"},3.1775,null,7.251759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W44<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.100703703703704},2.9836960167714888,211.42469974842768,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":30.63629789569168},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F44*BT44+BU44","v":2.144124457032082},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY44","v":4.281467883029069}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R61*Bilans!F61+S61","v":10.405833333333334},{"v":0.3205533755105309,"d":"32.06%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A14'!$C$39+'A14'!$C$40)","v":3.335625},null,7.070208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC61*Bilans!F61+AD61","v":3.0280833333333335},2.9138160377358493,217.53093629716983,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":33.051142815053204},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ61*Bilans!F61+AK61","v":8.326391554615775},{"v":0.4006087124440935,"d":"40.06%"},3.335625,null,4.9907665546157745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU61*Bilans!F61+AV61","v":2.301289891717192},2.301289891717192,171.80279686614696,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":41.848247952863744},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB61*Bilans!F61+BC61","v":10.405833333333334},{"v":0.3205533755105309,"d":"32.06%"},3.335625,null,7.070208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W61<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM61*Bilans!F61+BN61","v":3.0280833333333335},2.9138160377358493,217.53093629716983,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":33.051142815053204},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F61*BT61+BU61","v":2.087328464944845},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY61","v":4.397966182213957}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R71*Bilans!F71+S71","v":12.054166666666667},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.20464915312824056,"d":"20.46%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A14'!$C$39+'A14'!$C$40)","v":2.466875},null,9.587291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC71*Bilans!F71+AD71","v":3.6867833333333335},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.5476594339622642},190.88181584433963,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.564575262084833},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ71*Bilans!F71+AK71","v":10.233314237811548},{"v":0.241063153409775,"d":"24.11%"},2.466875,null,7.766439237811548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU71*Bilans!F71+AV71","v":2.808232598765717},2.7022615573028594,145.39518309068035,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":25.685318955311235},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB71*Bilans!F71+BC71","v":12.054166666666667},{"v":0.20464915312824056,"d":"20.46%"},2.466875,null,9.587291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W71<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM71*Bilans!F71+BN71","v":3.0928425925925924},2.976131551362683,160.13075812106916,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":23.32170094034315},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F71*BT71+BU71","v":2.56685815925943},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY71","v":3.5763565535886657}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R77*Bilans!F77+S77","v":10.85},{"v":0.24400921658986174,"d":"24.40%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A14'!$C$39+'A14'!$C$40)","v":2.6475},null,8.2025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC77*Bilans!F77+AD77","v":3.4025999999999996},3.2741999999999996,190.36198799999997,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":22.90654205607477},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ77*Bilans!F77+AK77","v":9.12078011309133},{"v":0.29027122320380944,"d":"29.03%"},2.6475,null,6.47328011309133,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU77*Bilans!F77+AV77","v":2.5937363913129987},2.4958595463577913,145.10927402524197,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":30.050008266470122},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB77*Bilans!F77+BC77","v":10.85},{"v":0.24400921658986174,"d":"24.40%"},2.6475,null,8.2025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W77<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM77*Bilans!F77+BN77","v":3.009888888888889},2.896308176100629,168.39135735849058,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":25.89524161098601},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F77*BT77+BU77","v":2.3722106347877987},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY77","v":3.8698081297579123}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R94*Bilans!F94+S94","v":10.463333333333333},{"v":0.2816979929913986,"d":"28.17%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A14'!$C$39+'A14'!$C$40)","v":2.9475000000000002},null,7.515833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC94*Bilans!F94+AD94","v":3.2063333333333333},3.0853396226415093,201.59609094339623,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":27.31906704255671},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ94*Bilans!F94+AK94","v":8.614006903780815},{"v":0.34217525396993803,"d":"34.22%"},2.9475000000000002,null,5.666506903780816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU94*Bilans!F94+AV94","v":2.4417943970313365},2.3496512122377013,153.52621020761143,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":35.87281361633558},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB94*Bilans!F94+BC94","v":10.463333333333333},{"v":0.2816979929913986,"d":"28.17%"},2.9475000000000002,null,7.515833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W94<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM94*Bilans!F94+BN94","v":3.2063333333333333},3.0853396226415093,201.59609094339623,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":27.31906704255671},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F94*BT94+BU94","v":2.2267368091589725},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY94","v":4.122624623727867}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R104*Bilans!F104+S104","v":16.64070061731332},{"v":0.08439398269919357,"d":"8.44%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A14'!$C$39+'A14'!$C$40)","v":1.4043750000000002},null,15.236325617313321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.725855146250001},4.547520989787737,128.7175816159419,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.029308733702916},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ104*Bilans!F104+AK104","v":16.64070061731332},{"v":0.08439398269919357,"d":"8.44%"},1.4043750000000002,null,15.236325617313321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.725855146250001},4.547520989787737,128.7175816159419,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":8.029308733702916},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB104*Bilans!F104+BC104","v":16.64070061731332},{"v":0.08439398269919357,"d":"8.44%"},1.4043750000000002,null,15.236325617313321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W104<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM104*Bilans!F104+BN104","v":4.761088555555556},4.581424836477988,129.67722999650945,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.969889565637847},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F104*BT104+BU104","v":3.30483939192931},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY104","v":2.77774466814282}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F116*BT116+BU116","v":3.2861138521810345},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY116","v":2.7935733248886434}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F119*BT119+BU119","v":3.433434169996552},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY119","v":2.673707881228787}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F136*BT136+BU136","v":3.5148329448206903},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY136","v":2.611788424689504}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F142*BT142+BU142","v":3.4414594013172417},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY142","v":2.6674729902338217}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F152*BT152+BU152","v":3.576550795215518},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY152","v":2.5667187538005667}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F169*BT169+BU169","v":3.6522172619534494},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY169","v":2.513541594480588}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F175*BT175+BU175","v":3.506425559627587},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY175","v":2.618050731119755}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F185*BT185+BU185","v":3.729221267244829},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY185","v":2.4616399355628045}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F201*BT201+BU201","v":3.6793501868948284},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY201","v":2.4950057846348734}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.06348121754896541},{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.4645649166069},{"$f":"Bilans!F211*BT211+BU211","v":3.8455459033700183},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY211","v":2.3871773294801057}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F217*BT217+BU217","v":3.5792258723224144},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY217","v":2.5648004142425}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.06348121754896541},{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.4645649166069},{"$f":"Bilans!F234*BT234+BU234","v":4.016416180605984},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY234","v":2.2856197134966605}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F244*BT244+BU244","v":3.455981248468966},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY244","v":2.656264412333496}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R250*Bilans!F250+S250","v":17.093927960712538},{"v":0.07005411528305538,"d":"7.01%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A14'!$C$39+'A14'!$C$40)","v":1.1975},null,15.896427960712538,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC250*Bilans!F250+AD250","v":4.816296345000001},4.634549313113209,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ250*Bilans!F250+AK250","v":17.093927960712538},{"v":0.07005411528305538,"d":"7.01%"},1.1975,null,{"$f":"AL250-AN250","v":15.896427960712538},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU250*Bilans!F250+AV250","v":4.816296345000001},4.634549313113209,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB250*Bilans!F250+BC250","v":17.093927960712538},{"v":0.07005411528305538,"d":"7.01%"},1.1975,null,{"$f":"BD250-BF250","v":15.896427960712538},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W250<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM250*Bilans!F250+BN250","v":4.856097814814815},4.672848840670859,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F250*BT250+BU250","v":3.368085857813793},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY250","v":2.725583725457251}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A14'!$C$39+'A14'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W260<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.3040092592592587},1.2548013626834376,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F260*BT260+BU260","v":3.6850824949810357},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY260","v":2.4911246932742666}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R277*Bilans!F277+S277","v":17.908641765312343},{"v":0.04610204452239211,"d":"4.61%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A14'!$C$39+'A14'!$C$40)","v":0.8256250000000005},null,17.083016765312344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC277*Bilans!F277+AD277","v":4.978871913750001},4.790989954740567,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ277*Bilans!F277+AK277","v":17.908641765312343},{"v":0.04610204452239211,"d":"4.61%"},0.8256250000000005,null,17.083016765312344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU277*Bilans!F277+AV277","v":4.978871913750001},4.790989954740567,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB277*Bilans!F277+BC277","v":17.908641765312343},{"v":0.04610204452239211,"d":"4.61%"},0.8256250000000005,null,17.083016765312344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W277<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM277*Bilans!F277+BN277","v":5.026884851851852},4.837191083857443,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F277*BT277+BU277","v":3.481776634856897},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY277","v":2.6365849859800967}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R286*Bilans!F286+S286","v":17.195253711200582},{"v":0.06695161463364177,"d":"6.70%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A14'!$C$39+'A14'!$C$40)","v":1.1512499999999999},null,16.04400371120058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC286*Bilans!F286+AD286","v":4.836515827500001},4.654005796273586,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ286*Bilans!F286+AK286","v":17.195253711200582},{"v":0.06695161463364177,"d":"6.70%"},1.1512499999999999,null,16.04400371120058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU286*Bilans!F286+AV286","v":4.836515827500001},4.654005796273586,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB286*Bilans!F286+BC286","v":17.195253711200582},{"v":0.06695161463364177,"d":"6.70%"},1.1512499999999999,null,16.04400371120058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W286<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM286*Bilans!F286+BN286","v":4.877338555555556},4.693288044025158,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F286*BT286+BU286","v":3.3822255510931036},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY286","v":2.7141891814498034}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R292*Bilans!F292+S292","v":16.11304183138116},{"v":0.10263425226012993,"d":"10.26%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A14'!$C$39+'A14'!$C$40)","v":1.6537499999999998},null,14.45929183138116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC292*Bilans!F292+AD292","v":4.621166250000001},4.446782617924529,152.48017596863207,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.947439261298006},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ292*Bilans!F292+AK292","v":13.402237234608343},{"v":0.12339357758341664,"d":"12.34%"},1.6537499999999998,null,11.748487234608342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU292*Bilans!F292+AV292","v":3.5297943456502354},3.3965945590219246,116.46922742886177,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":13.023073325754115},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB292*Bilans!F292+BC292","v":16.11304183138116},{"v":0.10263425226012993,"d":"10.26%"},1.6537499999999998,null,14.45929183138116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W292<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM292*Bilans!F292+BN292","v":4.688827777777775},4.511890880503143,154.7127382924527,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.803894015066968},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F292*BT292+BU292","v":3.223758507390141},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY292","v":2.8476078400276497}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R309*Bilans!F309+S309","v":15.63968041727672},{"v":0.1203669096665463,"d":"12.04%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A14'!$C$39+'A14'!$C$40)","v":1.8825},null,13.75718041727672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC309*Bilans!F309+AD309","v":4.5276075},4.356754386792453,173.31168950660378,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.778538665288456},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ309*Bilans!F309+AK309","v":13.413584327562223},{"v":0.1403428012997123,"d":"14.03%"},1.8825,null,11.531084327562223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU309*Bilans!F309+AV309","v":3.446586345192091},3.3165264831093704,131.93142349809077,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":15.472875088242656},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB309*Bilans!F309+BC309","v":15.63968041727672},{"v":0.1203669096665463,"d":"12.04%"},1.8825,null,13.75718041727672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W309<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM309*Bilans!F309+BN309","v":4.58377222222222},4.410799685534589,175.46161149056596,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.63421684469003},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F309*BT309+BU309","v":3.1466216071152546},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY309","v":2.9174146580706917}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R315*Bilans!F315+S315","v":16.41568273548072},{"v":0.09183291516360162,"d":"9.18%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A14'!$C$39+'A14'!$C$40)","v":1.5075000000000005},null,14.908182735480718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC315*Bilans!F315+AD315","v":4.680982500000001},4.504341650943397,138.64363601603782,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.81509509645741},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ315*Bilans!F315+AK315","v":13.394982535834552},{"v":0.11254214001153814,"d":"11.25%"},1.5075000000000005,null,11.887482535834552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU315*Bilans!F315+AV315","v":3.5829929033201964},3.447785623949623,106.12284150516945,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":11.516435280716335},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB315*Bilans!F315+BC315","v":16.41568273548072},{"v":0.09183291516360162,"d":"9.18%"},1.5075000000000005,null,14.908182735480718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W315<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM315*Bilans!F315+BN315","v":4.7559944444444415},4.57652295597484,140.86537658490565,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.676062675084351},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F315*BT315+BU315","v":3.273075541992118},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY315","v":2.8047015359788197}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R325*Bilans!F325+S325","v":13.345833333333331},{"v":0.17032469559787702,"d":"17.03%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A14'!$C$39+'A14'!$C$40)","v":2.2731250000000003},null,11.072708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC325*Bilans!F325+AD325","v":3.9916166666666664},3.840989622641509,188.80384490094343,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":16.508753271869555},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ325*Bilans!F325+AK325","v":11.426689942528734},{"v":0.19893118754712236,"d":"19.89%"},2.2731250000000003,null,9.153564942528734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU325*Bilans!F325+AV325","v":3.038315035825726},2.9236616382473968,143.71258782805083,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":21.688539183354823},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB325*Bilans!F325+BC325","v":13.345833333333331},{"v":0.17032469559787702,"d":"17.03%"},2.2731250000000003,null,11.072708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W325<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM325*Bilans!F325+BN325","v":3.1818240740740737},3.0617552410901463,150.50057887578618,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":20.710326269392695},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F325*BT325+BU325","v":2.775649621495435},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY325","v":3.3073338684059475}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R342*Bilans!F342+S342","v":10.485925925925926},{"v":0.2665477536027126,"d":"26.65%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A14'!$C$39+'A14'!$C$40)","v":2.795},null,7.690925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC342*Bilans!F342+AD342","v":3.2763703703703704},3.152733752620545,194.46061786163523,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":25.237525983240396},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ342*Bilans!F342+AK342","v":8.727015189121023},{"v":0.3202698676959115,"d":"32.03%"},2.795,null,5.932015189121023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU342*Bilans!F342+AV342","v":2.4970006760919667},2.402774235484723,148.2031148446977,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":33.11472165171962},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB342*Bilans!F342+BC342","v":10.485925925925926},{"v":0.2665477536027126,"d":"26.65%"},2.795,null,7.690925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W342<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM342*Bilans!F342+BN342","v":3.2763703703703704},3.152733752620545,194.46061786163523,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":25.237525983240396},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F342*BT342+BU342","v":2.281512390460498},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY342","v":4.023646787273033}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R352*Bilans!F352+S352","v":10.447314814814815},{"v":0.2924794604319735,"d":"29.25%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A14'!$C$39+'A14'!$C$40)","v":3.055625},null,7.391689814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.156675925925926},3.0375560796645704,206.3563722720126,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":28.850874749834233},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ352*Bilans!F352+AK352","v":8.533882176879764},{"v":0.3580580252535459,"d":"35.81%"},3.055625,null,5.478257176879764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU352*Bilans!F352+AV352","v":2.4026522401563817},2.3119861178863297,157.0647769186078,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":37.905136766183944},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB352*Bilans!F352+BC352","v":10.447314814814815},{"v":0.2924794604319735,"d":"29.25%"},3.055625,null,7.391689814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W352<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.156675925925926},3.0375560796645704,206.3563722720126,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":28.850874749834233},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F352*BT352+BU352","v":2.187900024055842},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY352","v":4.195804149671556}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R358*Bilans!F358+S358","v":10.490648148148148},{"v":0.26338935030318006,"d":"26.34%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A14'!$C$39+'A14'!$C$40)","v":2.763125},null,7.727523148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.2910092592592592},3.1668202306079665,192.90685434748428,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":24.813644058638},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ358*Bilans!F358+AK358","v":8.750635773351968},{"v":0.31576277102224465,"d":"31.58%"},2.763125,null,5.987510773351968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU358*Bilans!F358+AV358","v":2.5085396934366067},2.4138778182125837,147.04136729641954,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":32.55357392454387},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB358*Bilans!F358+BC358","v":10.490648148148148},{"v":0.26338935030318006,"d":"26.34%"},2.763125,null,7.727523148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W358<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.2910092592592592},3.1668202306079665,192.90685434748428,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":24.813644058638},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F358*BT358+BU358","v":2.292961384912866},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY358","v":4.00355630077427}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R369*Bilans!F369+S369","v":10.570833333333333},{"v":0.25441466298778087,"d":"25.44%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A14'!$C$39+'A14'!$C$40)","v":2.689375},null,7.881458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC369*Bilans!F369+AD369","v":3.3367166666666668},3.2108028301886793,189.90293339150944,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":23.76260830551108},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ369*Bilans!F369+AK369","v":8.86285697691052},{"v":0.30344334868613465,"d":"30.34%"},2.689375,null,6.173481976910519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU369*Bilans!F369+AV369","v":2.5440088968516417},2.448008561121391,144.78746634752466,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":31.166986591358008},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB369*Bilans!F369+BC369","v":10.570833333333333},{"v":0.25441466298778087,"d":"25.44%"},2.689375,null,7.881458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W369<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM369*Bilans!F369+BN369","v":2.990657407407407},2.877802410901467,170.20762359276725,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.51226147805612},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F369*BT369+BU369","v":2.327084738110985},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY369","v":3.9448499015346905}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R370*Bilans!F370+S370","v":10.473333333333333},{"v":0.2749840865690643,"d":"27.50%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A14'!$C$39+'A14'!$C$40)","v":2.88},null,7.593333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC370*Bilans!F370+AD370","v":3.2373333333333334},3.115169811320755,198.4986203773585,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":26.386619342959587},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ370*Bilans!F370+AK370","v":8.664026964505169},{"v":0.3324089377605586,"d":"33.24%"},2.88,null,5.784026964505169,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU370*Bilans!F370+AV370","v":2.466229963172927},2.37316468154376,151.2180535079684,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":34.63678717253162},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB370*Bilans!F370+BC370","v":10.473333333333333},{"v":0.2749840865690643,"d":"27.50%"},2.88,null,7.593333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W370<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM370*Bilans!F370+BN370","v":3.2373333333333334},3.115169811320755,198.4986203773585,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":26.386619342959587},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F370*BT370+BU370","v":2.250981738587517},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY370","v":4.078220557115856}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R371*Bilans!F371+S371","v":11.070833333333333},{"v":0.23614979299962363,"d":"23.61%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A14'!$C$39+'A14'!$C$40)","v":2.614375},null,8.456458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC371*Bilans!F371+AD371","v":3.4547166666666667},3.32435,190.63485075,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":22.25248544828312},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ371*Bilans!F371+AK371","v":9.324808862607496},{"v":0.2803676770773983,"d":"28.04%"},2.614375,null,6.710433862607496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU371*Bilans!F371+AV371","v":2.6330730660361614},2.533711818261212,145.2957042181892,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":29.196315645228434},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB371*Bilans!F371+BC371","v":11.070833333333333},{"v":0.23614979299962363,"d":"23.61%"},2.614375,null,8.456458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W371<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM371*Bilans!F371+BN371","v":3.0251018518518515},2.9109470649895175,166.92825944182388,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":25.412708767435586},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F371*BT371+BU371","v":2.4079072396216965},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY371","v":3.8124392206413478}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.5749774036845343},{"$f":"SUM(AF7:AF372)/229","v":3.4425744447621853},{"$f":"SUM(AG7:AG372)/Z373","v":3.2689106734261224},{"$f":"SUM(AH7:AH372)","v":4753.48977259146},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.9139051757749344},{"$f":"SUM(AX7:AX372)/229","v":2.81207438157493},{"$f":"SUM(AY7:AY372)/AR373","v":2.5291015138981825},{"$f":"SUM(AZ7:AZ372)","v":6278.265442056341},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4349226984515675},{"$f":"SUM(BP7:BP372)/229","v":3.302641688262025},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.0409029929105293},{"$f":"SUM(BR7:BR372)","v":5238.281739033201},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1087.2821903249487},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1201.0999478191504},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.9788553159587634}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A12","index":31,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5981.867087584761},null,null,"COP",{"$f":"K13","v":3.208005764715024},{"$f":"L13","v":2.5273997138010182},{"$f":"M13","v":3.0131623356237545},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9985302387849322},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9985302387849322},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9985302387849322},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.208005764715024},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.4697612150678108E-3},{"$f":"1-L3","v":1.4697612150678108E-3},{"$f":"1-M3","v":1.4697612150678108E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9985302387849322},null,null,"COP-Inst",{"$f":"K14","v":3.20947768930777},{"$f":"L14","v":2.5288716383937637},{"$f":"M14","v":3.0146342602165}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.4697612150678108E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.20947768930777},{"$nulls":10},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R7*Bilans!F7+S7","v":10.286666666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.257250486066105,"d":"25.73%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A12'!$C$39+'A12'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":7.640416666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC7*Bilans!F7+AD7","v":3.3917},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2637113207547173},{"$f":"AF7*Z7","v":189.65426484905663},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":22.968299776790744},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ7*Bilans!F7+AK7","v":9.146653321661319},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.28931346875617214,"d":"28.93%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":6.500403321661318},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU7*Bilans!F7+AV7","v":2.5563661831748914},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.4598995347531973},{"$f":"AX7*AR7","v":142.9447619645083},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":30.473561599141064},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB7*Bilans!F7+BC7","v":10.286666666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.257250486066105,"d":"25.73%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":7.640416666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W7<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM7*Bilans!F7+BN7","v":3.0059814814814816},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.8925482180293502},{"$f":"BP7*BJ7","v":168.08597694968554},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.915523043923677},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F7*BT7+BU7","v":2.3275521099049348},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY7","v":3.9440577768095357}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R8*Bilans!F8+S8","v":9.692592592592593},{"v":0.32137944210928543,"d":"32.14%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A12'!$C$39+'A12'!$C$40)","v":3.115},null,6.577592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.1317037037037037},3.013526205450734,{"$f":"AF8*Z8","v":209.0181776100629},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":29.69093145371115},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ8*Bilans!F8+AK8","v":8.650582931925214},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3600913400302778,"d":"36.01%"}},3.115,null,{"$f":"AL8-AN8","v":5.535582931925214},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU8*Bilans!F8+AV8","v":2.2956545943329116},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.209026119075066},{"$f":"AX8*AR8","v":153.21805161904658},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":40.504002749167825},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB8*Bilans!F8+BC8","v":9.692592592592593},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.32137944210928543,"d":"32.14%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":6.577592592592593},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W8<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.1317037037037037},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.013526205450734},{"$f":"BP8*BJ8","v":209.0181776100629},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":29.69093145371115},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F8*BT8+BU8","v":2.100488394459829},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY8","v":4.370412149961329}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3563.8332411246042},{"$nulls":9},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R9*Bilans!F9+S9","v":9.604629629629631},{"v":0.3366865901860599,"d":"33.67%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A12'!$C$39+'A12'!$C$40)","v":3.23375},null,6.370879629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.080685185185185},2.9644329140461214,214.06170072327046,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":31.422839612470565},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ9*Bilans!F9+AK9","v":8.491065696569052},{"v":0.38084147686039543,"d":"38.08%"},3.23375,null,5.2573156965690515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU9*Bilans!F9+AV9","v":2.239757715745664},2.155238556660922,155.6297761764852,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":43.22069114442592},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB9*Bilans!F9+BC9","v":9.604629629629631},{"v":0.3366865901860599,"d":"33.67%"},3.23375,null,6.370879629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W9<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.080685185185185},2.9644329140461214,214.06170072327046,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":31.422839612470565},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F9*BT9+BU9","v":2.0527276335626246},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY9","v":4.472098416713762}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R10*Bilans!F10+S10","v":9.042129629629631},{"v":0.44161333265065783,"d":"44.16%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A12'!$C$39+'A12'!$C$40)","v":3.993125},null,5.049004629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC10*Bilans!F10+AD10","v":2.754435185185185},2.754435185185185,249.0973459722222,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":42.353928176442714},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ10*Bilans!F10+AK10","v":7.47099495468623},{"v":0.5344836965115719,"d":"53.45%"},3.993125,null,3.4778699546862297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU10*Bilans!F10+AV10","v":1.8823118868851068},1.8467965682646332,167.0150476510121,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":63.16946436045319},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.042129629629631},{"v":0.44161333265065783,"d":"44.16%"},3.993125,null,5.049004629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W10<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM10*Bilans!F10+BN10","v":2.754435185185185},2.754435185185185,249.0973459722222,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":42.353928176442714},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F10*BT10+BU10","v":1.7473101362462904},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY10","v":5.253789701993718}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.267022897043827},{"$nulls":11},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R11*Bilans!F11+S11","v":9.118518518518519},{"v":0.42660438667749795,"d":"42.66%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A12'!$C$39+'A12'!$C$40)","v":3.89},null,5.228518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC11*Bilans!F11+AD11","v":2.7987407407407403},2.7987407407407403,246.17723555555554,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":40.54266204377631},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ11*Bilans!F11+AK11","v":7.609523080127107},{"v":0.5112015508776173,"d":"51.12%"},3.89,null,3.719523080127107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU11*Bilans!F11+AV11","v":1.930853913026664},1.8944227071205006,166.63342131831925,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":59.89603037036575},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.118518518518519},{"v":0.42660438667749795,"d":"42.66%"},3.89,null,5.228518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W11<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM11*Bilans!F11+BN11","v":2.7987407407407403},2.7987407407407403,246.17723555555554,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":40.54266204377631},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F11*BT11+BU11","v":1.788786586499126},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY11","v":5.131970504075829}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R12*Bilans!F12+S12","v":9.013425925925926},{"v":0.4473188145256562,"d":"44.73%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A12'!$C$39+'A12'!$C$40)","v":4.031875},null,4.981550925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC12*Bilans!F12+AD12","v":2.7377870370370365},2.7377870370370365,250.13791263888888,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":43.04967786229079},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ12*Bilans!F12+AK12","v":7.418941962096324},{"v":0.5434568730418723,"d":"54.35%"},4.031875,null,3.3870669620963234,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU12*Bilans!F12+AV12","v":1.8640718528197942},1.8289006857854586,167.09751115678844,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":64.44354847479445},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB12*Bilans!F12+BC12","v":9.013425925925926},{"v":0.4473188145256562,"d":"44.73%"},4.031875,null,4.981550925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W12<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM12*Bilans!F12+BN12","v":2.7377870370370365},2.7377870370370365,250.13791263888888,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":43.04967786229079},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F12*BT12+BU12","v":1.731725045848255},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY12","v":5.301072489543707}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":4779.989991188604},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.208005764715024},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5273997138010182},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0131623356237545},{"$nulls":4},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R13*Bilans!F13+S13","v":9.050925925925927},{"v":0.43987212276214827,"d":"43.99%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A12'!$C$39+'A12'!$C$40)","v":3.98125},null,5.069675925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC13*Bilans!F13+AD13","v":2.759537037037037},2.759537037037037,248.7722638888889,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":42.14239506089992},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ13*Bilans!F13+AK13","v":7.486946678221846},{"v":0.5317588292141475,"d":"53.18%"},3.98125,null,3.505696678221846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU13*Bilans!F13+AV13","v":1.8879015747438315},1.8522807903147027,166.98311324687046,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":62.783947557023325},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.050925925925927},{"v":0.43987212276214827,"d":"43.99%"},3.98125,null,5.069675925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W13<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM13*Bilans!F13+BN13","v":2.759537037037037},2.759537037037037,248.7722638888889,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":42.14239506089992},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F13*BT13+BU13","v":1.7520862123360108},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY13","v":5.239468203885096}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.20947768930777},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.5288716383937637},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0146342602165},{"$nulls":4},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R14*Bilans!F14+S14","v":9.371296296296297},{"v":0.37868293646872836,"d":"37.87%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A12'!$C$39+'A12'!$C$40)","v":3.54875},null,5.822546296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC14*Bilans!F14+AD14","v":2.9453518518518518},2.834206498951782,226.0846524213836,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":36.30762262314277},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ14*Bilans!F14+AK14","v":8.067925240676919},{"v":0.43985905844886725,"d":"43.99%"},3.54875,null,4.519175240676919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU14*Bilans!F14+AV14","v":2.091483890440544},2.091483890440544,166.83766994044217,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":49.20109615490499},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB14*Bilans!F14+BC14","v":9.371296296296297},{"v":0.37868293646872836,"d":"37.87%"},3.54875,null,5.822546296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W14<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM14*Bilans!F14+BN14","v":2.9453518518518518},2.834206498951782,226.0846524213836,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":36.30762262314277},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F14*BT14+BU14","v":1.9260359309721453},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY14","v":4.766266221921674}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.4358052676810704},{"$nulls":4},{"$f":"F11","v":3.267022897043827},{"$f":"F15","v":2.4358052676810704},{"$f":"F28","v":3.029062489538401},{"$nulls":4},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R15*Bilans!F15+S15","v":9.11064814814815},{"v":0.42813913308603074,"d":"42.81%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A12'!$C$39+'A12'!$C$40)","v":3.900625},null,5.210023148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC15*Bilans!F15+AD15","v":2.794175925925926},2.794175925925926,246.48822930555556,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":40.72662316789884},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ15*Bilans!F15+AK15","v":7.595250485384714},{"v":0.5135610744511774,"d":"51.36%"},3.900625,null,3.694625485384714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU15*Bilans!F15+AV15","v":1.9258526133635945},1.8895157716020174,166.68363379187198,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":60.22566824277811},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.11064814814815},{"v":0.42813913308603074,"d":"42.81%"},3.900625,null,5.210023148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W15<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM15*Bilans!F15+BN15","v":2.794175925925926},2.794175925925926,246.48822930555556,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":40.72662316789884},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F15*BT15+BU15","v":1.784513255260955},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY15","v":5.144259911175375}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.941310350031196},{"$f":"F19","v":2.941310350031196},{"$f":"F19","v":2.941310350031196},{"$nulls":4},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R16*Bilans!F16+S16","v":9.731481481481483},{"v":0.3147002854424357,"d":"31.47%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A12'!$C$39+'A12'!$C$40)","v":3.0625},null,6.668981481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.154259259259259},3.035230607966457,206.6992044025157,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":28.94310559778423},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ16*Bilans!F16+AK16","v":8.721106341240569},{"v":0.3511595754219828,"d":"35.12%"},3.0625,null,5.658606341240569,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU16*Bilans!F16+AV16","v":2.3203668985504318},2.232805883510793,152.05408066708497,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":39.34466522538405},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB16*Bilans!F16+BC16","v":9.731481481481483},{"v":0.3147002854424357,"d":"31.47%"},3.0625,null,6.668981481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W16<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.154259259259259},3.035230607966457,206.6992044025157,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":28.94310559778423},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F16*BT16+BU16","v":2.121603678224909},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY16","v":4.32691557533529}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":875.9740800149356},{"$nulls":9},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R17*Bilans!F17+S17","v":9.671296296296298},{"v":0.32505983724269977,"d":"32.51%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A12'!$C$39+'A12'!$C$40)","v":3.14375},null,6.527546296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.1193518518518517},3.0016404612159326,210.26491430817612,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.105037950945768},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ17*Bilans!F17+AK17","v":8.611962969681091},{"v":0.36504453294420236,"d":"36.50%"},3.14375,null,5.468212969681091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU17*Bilans!F17+AV17","v":2.2821216658328414},2.196003867122168,153.8300708919079,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":41.14951770026772},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB17*Bilans!F17+BC17","v":9.671296296296298},{"v":0.32505983724269977,"d":"32.51%"},3.14375,null,6.527546296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W17<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.1193518518518517},3.0016404612159326,210.26491430817612,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.105037950945768},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F17*BT17+BU17","v":2.08892526287419},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY17","v":4.39460432747559}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5981.867087584761},{"$nulls":5},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R18*Bilans!F18+S18","v":9.65138888888889},{"v":0.3285148942293855,"d":"32.85%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A12'!$C$39+'A12'!$C$40)","v":3.1706250000000002},null,6.48076388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.1078055555555553},2.9905298742138364,211.41550945754716,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":30.495114189077995},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ18*Bilans!F18+AK18","v":8.5758617006268},{"v":0.3697150339735846,"d":"36.97%"},3.1706250000000002,null,5.4052367006268005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU18*Bilans!F18+AV18","v":2.2694713196262537},2.183830892470546,154.38592494320523,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":41.759895564454744},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB18*Bilans!F18+BC18","v":9.65138888888889},{"v":0.3285148942293855,"d":"32.85%"},3.1706250000000002,null,6.48076388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W18<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.1078055555555553},2.9905298742138364,211.41550945754716,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":30.495114189077995},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F18*BT18+BU18","v":2.0781162485658755},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY18","v":4.417462211911961}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.941310350031196},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6508.5361121002325},{"$nulls":5},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R19*Bilans!F19+S19","v":9.598611111111111},{"v":0.33774417595138184,"d":"33.77%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A12'!$C$39+'A12'!$C$40)","v":3.241875},null,6.356736111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.0771944444444443},2.961073899371069,214.39655568396225,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":31.543437676391207},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ19*Bilans!F19+AK19","v":8.480151359413105},{"v":0.3822897567036308,"d":"38.23%"},3.241875,null,5.2382763594131045,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU19*Bilans!F19+AV19","v":2.235933192473905},2.1515583550220594,155.78358269537222,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":43.411534612568005},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB19*Bilans!F19+BC19","v":9.598611111111111},{"v":0.33774417595138184,"d":"33.77%"},3.241875,null,6.356736111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W19<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.0771944444444443},2.961073899371069,214.39655568396225,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":31.543437676391207},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F19*BT19+BU19","v":2.049459792027553},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY19","v":4.479229129407865}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7884.221242745098},{"$nulls":5},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R20*Bilans!F20+S20","v":9.257870370370371},{"v":0.3998624793719058,"d":"39.99%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A12'!$C$39+'A12'!$C$40)","v":3.7018750000000002},null,5.555995370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC20*Bilans!F20+AD20","v":2.8795648148148145},2.7709019916142554,231.2179166902515,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":38.84801783887324},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ20*Bilans!F20+AK20","v":7.862231963507131},{"v":0.47084276032332845,"d":"47.08%"},3.7018750000000002,null,4.160356963507131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU20*Bilans!F20+AV20","v":2.0194063364727772},2.0194063364727772,168.50936174697088,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":53.304799562042525},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB20*Bilans!F20+BC20","v":9.257870370370371},{"v":0.3998624793719058,"d":"39.99%"},3.7018750000000002,null,5.555995370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W20<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM20*Bilans!F20+BN20","v":2.8795648148148145},2.7709019916142554,231.2179166902515,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":38.84801783887324},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F20*BT20+BU20","v":1.8644496866573288},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY20","v":4.9237048688926155}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R21*Bilans!F21+S21","v":8.780625},{"v":0.4723467862481315,"d":"47.23%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A12'!$C$39+'A12'!$C$40)","v":4.1475},null,4.633125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC21*Bilans!F21+AD21","v":2.658738970588235},2.658738970588235,250.2936866911765,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":45.67601458564087},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ21*Bilans!F21+AK21","v":6.576317567567568},{"v":0.6306720983874364,"d":"63.07%"},4.1475,null,2.4288175675675676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU21*Bilans!F21+AV21","v":1.6864433028564796},1.463705508139586,137.79323653626065,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":82.96791897323303},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB21*Bilans!F21+BC21","v":7.224408783783782},{"v":0.5740954206951379,"d":"57.41%"},4.1475,null,3.0769087837837823,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W21<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM21*Bilans!F21+BN21","v":1.7657431831256318},1.7324272740100541,163.09070357530652,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":70.09852697533509},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F21*BT21+BU21","v":1.6864433028564796},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY21","v":6.542406079720703}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R22*Bilans!F22+S22","v":9.841203703703705},{"v":0.2961400950275203,"d":"29.61%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A12'!$C$39+'A12'!$C$40)","v":2.914375},null,6.9268287037037055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.217898148148148},3.096468029350105,199.86152895440253,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":26.889685025256174},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ22*Bilans!F22+AK22","v":8.920083103237467},{"v":0.3267206108138447,"d":"32.67%"},2.914375,null,6.005708103237467,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU22*Bilans!F22+AV22","v":2.3900908997355774},2.2998987903115933,148.4469674206618,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":36.20291916789931},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB22*Bilans!F22+BC22","v":9.841203703703705},{"v":0.2961400950275203,"d":"29.61%"},2.914375,null,6.9268287037037055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W22<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.217898148148148},3.096468029350105,199.86152895440253,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":26.889685025256174},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F22*BT22+BU22","v":2.1811789431335273},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY22","v":4.208733093127986}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R23*Bilans!F23+S23","v":9.497685185185185},{"v":0.35567877163051426,"d":"35.57%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A12'!$C$39+'A12'!$C$40)","v":3.378125},null,6.119560185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.018657407407407},2.9047458071278824,219.81663895440255,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":33.60732968800606},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ23*Bilans!F23+AK23","v":8.297126320951824},{"v":0.4071439760377748,"d":"40.71%"},3.378125,null,4.919001320951824,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU23*Bilans!F23+AV23","v":2.171798879147484},2.171798879147484,164.35088017948587,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":44.949258855092495},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB23*Bilans!F23+BC23","v":9.497685185185185},{"v":0.35567877163051426,"d":"35.57%"},3.378125,null,6.119560185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W23<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.018657407407407},2.9047458071278824,219.81663895440255,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":33.60732968800606},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F23*BT23+BU23","v":1.9946606032086551},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY23","v":4.602286717466043}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R24*Bilans!F24+S24","v":8.94515625},{"v":0.45548393858408004,"d":"45.55%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A12'!$C$39+'A12'!$C$40)","v":4.074375},null,4.87078125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC24*Bilans!F24+AD24","v":2.7121847426470587},2.7121847426470587,250.5651874494485,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":43.94119918383033},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ24*Bilans!F24+AK24","v":6.660971283783784},{"v":0.6116788117551438,"d":"61.17%"},4.074375,null,2.586596283783784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU24*Bilans!F24+AV24","v":1.7149372598397101},1.4884361123137106,137.50917023610214,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":80.06836774118908},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB24*Bilans!F24+BC24","v":7.352048141891891},{"v":0.5541823069389678,"d":"55.42%"},4.074375,null,3.277673141891891,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W24<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM24*Bilans!F24+BN24","v":1.7971598497922985},1.7632511733811231,162.89795965281505,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":67.58915110855861},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F24*BT24+BU24","v":1.7149372598397101},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY24","v":6.4785638878740475}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R25*Bilans!F25+S25","v":9.19212962962963},{"v":0.4123772349534122,"d":"41.24%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A12'!$C$39+'A12'!$C$40)","v":3.790625},null,5.401504629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC25*Bilans!F25+AD25","v":2.841435185185185},2.841435185185185,243.15581597222217,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.85070142566191},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ25*Bilans!F25+AK25","v":7.743013819188316},{"v":0.48955420828596213,"d":"48.96%"},3.790625,null,3.952388819188316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU25*Bilans!F25+AV25","v":1.9776307745812554},1.9776307745812554,169.23575353479092,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":55.82020234458295},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.19212962962963},{"v":0.4123772349534122,"d":"41.24%"},3.790625,null,5.401504629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W25<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM25*Bilans!F25+BN25","v":2.841435185185185},2.841435185185185,243.15581597222217,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.85070142566191},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F25*BT25+BU25","v":1.8287548021973128},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY25","v":5.019809101236486}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3843.8047548415852},{"$nulls":9},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R26*Bilans!F26+S26","v":8.870625},{"v":0.46304516310857463,"d":"46.30%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A12'!$C$39+'A12'!$C$40)","v":4.1075},null,4.7631250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC26*Bilans!F26+AD26","v":2.687974264705882},2.687974264705882,250.46544198529412,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":44.71850849850028},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ26*Bilans!F26+AK26","v":6.622623873873874},{"v":0.6202224493231466,"d":"62.02%"},4.1075,null,2.5151238738738737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU26*Bilans!F26+AV26","v":1.7020297408644005},1.4772333599955172,137.6486044843823,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":81.3698114699798},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB26*Bilans!F26+BC26","v":7.294228603603602},{"v":0.5631164339942338,"d":"56.31%"},4.1075,null,3.186728603603602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W26<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM26*Bilans!F26+BN26","v":1.782928368310817},1.7492882104181604,162.9986754467642,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":68.71492032251572},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F26*BT26+BU26","v":1.7020297408644005},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY26","v":6.507219018810469}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R27*Bilans!F27+S27","v":9.227314814814816},{"v":0.4056570167076413,"d":"40.57%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A12'!$C$39+'A12'!$C$40)","v":3.743125},null,5.484189814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC27*Bilans!F27+AD27","v":2.8618425925925925},2.8618425925925925,241.63967930555555,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":38.05979765690972},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ27*Bilans!F27+AK27","v":7.80682071333078},{"v":0.4794685490353724,"d":"47.95%"},3.743125,null,4.06369571333078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU27*Bilans!F27+AV27","v":1.9999895260161544},1.9999895260161544,168.869115629174,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":54.46086021108504},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.227314814814816},{"v":0.4056570167076413,"d":"40.57%"},3.743125,null,5.484189814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W27<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM27*Bilans!F27+BN27","v":2.8618425925925925},2.8618425925925925,241.63967930555555,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":38.05979765690972},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F27*BT27+BU27","v":1.8478591065561947},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY27","v":4.967911226256054}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.029062489538401},{"$nulls":11},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R28*Bilans!F28+S28","v":9.647685185185185},{"v":0.3291592686789193,"d":"32.92%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A12'!$C$39+'A12'!$C$40)","v":3.175625},null,6.472060185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.1056574074074073},2.988462788259958,211.62799235062892,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":30.568006521235493},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ28*Bilans!F28+AK28","v":8.56914518545391},{"v":0.37058830621642525,"d":"37.06%"},3.175625,null,5.3935201854539105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU28*Bilans!F28+AV28","v":2.2671177668436324},2.1815661530004764,154.48760712472873,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":41.87420577384621},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB28*Bilans!F28+BC28","v":9.647685185185185},{"v":0.3291592686789193,"d":"32.92%"},3.175625,null,6.472060185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W28<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.1056574074074073},2.988462788259958,211.62799235062892,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":30.568006521235493},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F28*BT28+BU28","v":2.0761052691596777},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY28","v":4.4217411016521755}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R29*Bilans!F29+S29","v":13.616666666666667},{"v":0.14848531211750307,"d":"14.85%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A12'!$C$39+'A12'!$C$40)","v":2.021875},null,11.594791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC29*Bilans!F29+AD29","v":4.34075},4.176948113207547,180.13088738207549,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":13.318635638324908},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ29*Bilans!F29+AK29","v":8.43340949323996},{"v":0.23974585861396766,"d":"23.97%"},2.021875,null,6.4115344932399605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU29*Bilans!F29+AV29","v":3.315684103832524},3.190563948970919,137.5930702993709,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":17.436180841303383},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB29*Bilans!F29+BC29","v":13.616666666666667},{"v":0.14848531211750307,"d":"14.85%"},2.021875,null,11.594791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W29<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM29*Bilans!F29+BN29","v":3.2742314814814817},3.1506755765199164,135.8728842374214,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":17.65692742679892},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F29*BT29+BU29","v":3.0262994622995145},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY29","v":3.03340766978316}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R30*Bilans!F30+S30","v":11.59},{"v":0.20723684210526316,"d":"20.72%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A12'!$C$39+'A12'!$C$40)","v":2.401875},null,9.188125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC30*Bilans!F30+AD30","v":3.7631500000000004},3.621144339622642,189.18668602358497,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":18.611809880802298},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ30*Bilans!F30+AK30","v":8.86749582725416},{"v":0.27086282833287173,"d":"27.09%"},2.401875,null,6.46562082725416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU30*Bilans!F30+AV30","v":2.8535566806495005},2.745875296474048,143.45825486428663,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":24.544468602249573},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB30*Bilans!F30+BC30","v":11.59},{"v":0.20723684210526316,"d":"20.72%"},2.401875,null,9.188125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W30<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM30*Bilans!F30+BN30","v":3.1109722222222222},2.9935770440251575,156.39943266509437,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":22.513551182694606},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F30*BT30+BU30","v":2.6010358083897005},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY30","v":3.529363175389474}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R31*Bilans!F31+S31","v":10.740000000000002},{"v":0.23847765363128484,"d":"23.85%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A12'!$C$39+'A12'!$C$40)","v":2.56125},null,8.178750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC31*Bilans!F31+AD31","v":3.5209},3.388035849056604,189.96717005660378,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":21.34874104715873},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ31*Bilans!F31+AK31","v":9.049555062737088},{"v":0.28302496445889747,"d":"28.30%"},2.56125,null,6.488305062737089,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU31*Bilans!F31+AV31","v":2.659736790992147},2.5593693649169715,143.5038402908946,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.26098530031693},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB31*Bilans!F31+BC31","v":10.740000000000002},{"v":0.23847765363128484,"d":"23.85%"},2.56125,null,8.178750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W31<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM31*Bilans!F31+BN31","v":3.0425},2.927688679245283,164.15550424528303,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.705598143941227},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F31*BT31+BU31","v":2.4226768745952882},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY31","v":3.7891970226254514}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R37*Bilans!F37+S37","v":9.733796296296298},{"v":0.3143043995243757,"d":"31.43%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A12'!$C$39+'A12'!$C$40)","v":3.059375},null,6.674421296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.1556018518518516},3.036522536687631,206.55944555817612,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.898929265225853},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ37*Bilans!F37+AK37","v":8.725304163223626},{"v":0.35063247570153383,"d":"35.06%"},3.059375,null,5.665929163223626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU37*Bilans!F37+AV37","v":2.3218378690395696},2.2342213456795856,151.9829070398538,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":39.276435242054454},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB37*Bilans!F37+BC37","v":9.733796296296298},{"v":0.3143043995243757,"d":"31.43%"},3.059375,null,6.674421296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W37<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.1556018518518516},3.036522536687631,206.55944555817612,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.898929265225853},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F37*BT37+BU37","v":2.1228605403537832},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY37","v":4.324353779014667}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R44*Bilans!F44+S44","v":9.646296296296297},{"v":0.3294010366673066,"d":"32.94%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A12'!$C$39+'A12'!$C$40)","v":3.1775},null,6.468796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.1048518518518518},2.9876876310272538,211.7075455345912,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":30.595367149734727},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ44*Bilans!F44+AK44","v":8.566626492264076},{"v":0.37091613634251236,"d":"37.09%"},3.1775,null,5.389126492264076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU44*Bilans!F44+AV44","v":2.26623518455015},2.1807168756992006,154.52559781204536,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":41.917133314562676},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB44*Bilans!F44+BC44","v":9.646296296296297},{"v":0.3294010366673066,"d":"32.94%"},3.1775,null,6.468796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W44<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.1048518518518518},2.9876876310272538,211.7075455345912,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":30.595367149734727},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F44*BT44+BU44","v":2.0753511518823533},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY44","v":4.423347823173779}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R61*Bilans!F61+S61","v":9.529166666666667},{"v":0.35004372540446,"d":"35.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A12'!$C$39+'A12'!$C$40)","v":3.335625},null,6.1935416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.0369166666666665},2.922316037735849,218.1655037971698,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":32.955008546787816},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ61*Bilans!F61+AK61","v":8.354216699921398},{"v":0.3992744167183721,"d":"39.93%"},3.335625,null,5.018591699921398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU61*Bilans!F61+AV61","v":2.191804077799762},2.1090944899582618,157.45444914783403,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":45.66175221571312},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB61*Bilans!F61+BC61","v":9.529166666666667},{"v":0.35004372540446,"d":"35.00%"},3.335625,null,6.1935416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W61<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.0369166666666665},2.922316037735849,218.1655037971698,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":32.955008546787816},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F61*BT61+BU61","v":2.0117539281613386},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY61","v":4.563182341286714}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R71*Bilans!F71+S71","v":11.243333333333334},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.21940779721316334,"d":"21.94%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A12'!$C$39+'A12'!$C$40)","v":2.466875},null,{"$f":"T71-V71","v":8.776458333333334},{"$f":"IF(X71<0,X71/V71*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC71*Bilans!F71+AD71","v":3.66435},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.526072641509434},189.7203384764151,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.684350566949117},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ71*Bilans!F71+AK71","v":8.941747437019746},{"v":0.27588287606814815,"d":"27.59%"},{"$f":"V71","v":2.466875},null,6.474872437019746,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU71*Bilans!F71+AV71","v":2.7745085687892463},2.6698101322311616,143.64913416469764,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":25.997522880773296},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB71*Bilans!F71+BC71","v":11.243333333333334},{"v":0.21940779721316334,"d":"21.94%"},2.466875,null,8.776458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W71<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM71*Bilans!F71+BN71","v":3.0830462962962963},2.966704926624738,159.623558577044,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":23.39580501488127},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F71*BT71+BU71","v":2.5282933412735478},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY71","v":3.6309077946532367}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R77*Bilans!F77+S77","v":10.280000000000001},{"v":0.25753891050583655,"d":"25.75%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A12'!$C$39+'A12'!$C$40)","v":2.6475},null,7.632500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC77*Bilans!F77+AD77","v":3.3898},3.2618830188679246,189.64587871698114,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":22.993037937341438},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ77*Bilans!F77+AK77","v":9.148081237233733},{"v":0.28940495075889505,"d":"28.94%"},2.6475,null,6.500581237233733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU77*Bilans!F77+AV77","v":2.554846027177579},2.458436743133142,142.93351224576088,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":30.507435348698817},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB77*Bilans!F77+BC77","v":10.280000000000001},{"v":0.25753891050583655,"d":"25.75%"},2.6475,null,7.632500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W77<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM77*Bilans!F77+BN77","v":3.0054444444444446},2.8920314465408805,168.14270830188678,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":25.933535435690786},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F77*BT77+BU77","v":2.3261532163065475},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY77","v":3.946429639994201}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R94*Bilans!F94+S94","v":9.816666666666668},{"v":0.3002546689303905,"d":"30.03%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A12'!$C$39+'A12'!$C$40)","v":2.9475000000000002},null,6.869166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.2036666666666664},3.0827735849056603,201.42842603773585,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":27.34180687570003},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ94*Bilans!F94+AK94","v":8.875586190217064},{"v":0.3320907415950535,"d":"33.21%"},2.9475000000000002,null,5.928086190217064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU94*Bilans!F94+AV94","v":2.3744986125507137},2.2848948913223848,149.29503219900462,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":36.88948682939981},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB94*Bilans!F94+BC94","v":9.816666666666668},{"v":0.3002546689303905,"d":"30.03%"},2.9475000000000002,null,6.869166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W94<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.2036666666666664},3.0827735849056603,201.42842603773585,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":27.34180687570003},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F94*BT94+BU94","v":2.167856204567465},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY94","v":4.2345982084321925}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R104*Bilans!F104+S104","v":14.946876066956523},{"v":0.09395776038477306,"d":"9.40%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A12'!$C$39+'A12'!$C$40)","v":1.4043750000000002},null,13.542501066956524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC104*Bilans!F104+AD104","v":4.70043023625},4.523055510353774,128.02508622056357,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.072739747813548},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ104*Bilans!F104+AK104","v":14.946876066956523},{"v":0.09395776038477306,"d":"9.40%"},1.4043750000000002,null,13.542501066956524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU104*Bilans!F104+AV104","v":4.70043023625},4.523055510353774,128.02508622056357,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":8.072739747813548},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB104*Bilans!F104+BC104","v":14.946876066956523},{"v":0.09395776038477306,"d":"9.40%"},1.4043750000000002,null,13.542501066956524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W104<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM104*Bilans!F104+BN104","v":4.692138777777778},4.515076937106919,127.79925270481134,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.087005051877668},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F104*BT104+BU104","v":3.2870594893500003},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY104","v":2.792769656205796}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F116*BT116+BU116","v":3.26843469225},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY116","v":2.8086839311084604}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F119*BT119+BU119","v":3.4149624327},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY119","v":2.68817012805085}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F136*BT136+BU136","v":3.4959232854},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY136","v":2.625915745445093}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F142*BT142+BU142","v":3.4229444886},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY142","v":2.6819015121553034}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F152*BT152+BU152","v":3.55730909625},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY152","v":2.5806022899942147}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F169*BT169+BU169","v":3.63256848045},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY169","v":2.527137492219497}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F175*BT175+BU175","v":3.4875611316},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY175","v":2.632211925067665}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F185*BT185+BU185","v":3.7091582073},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY185","v":2.4749550941054035}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F201*BT201+BU201","v":3.65955543135},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY201","v":2.50850142106292}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.06313969115999996},{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.4513056568000007},{"$f":"Bilans!F211*BT211+BU211","v":3.8248570215764994},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY211","v":2.400089715305557}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F217*BT217+BU217","v":3.5599697815499995},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY217","v":2.578673574022041}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.06313969115999996},{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.4513056568000007},{"$f":"Bilans!F234*BT234+BU234","v":3.9948080236154997},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY234","v":2.297982768065947}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F244*BT244+BU244","v":3.4373882088},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY244","v":2.6706323063826303}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R250*Bilans!F250+S250","v":15.353970280579711},{"v":0.07799285644799273,"d":"7.80%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A12'!$C$39+'A12'!$C$40)","v":1.1975},null,14.156470280579711,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC250*Bilans!F250+AD250","v":4.790384865},4.609615624811321,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ250*Bilans!F250+AK250","v":15.353970280579711},{"v":0.07799285644799273,"d":"7.80%"},1.1975,null,{"$f":"AL250-AN250","v":14.156470280579711},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU250*Bilans!F250+AV250","v":4.790384865},4.609615624811321,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB250*Bilans!F250+BC250","v":15.353970280579711},{"v":0.07799285644799273,"d":"7.80%"},1.1975,null,{"$f":"BD250-BF250","v":14.156470280579711},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W250<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM250*Bilans!F250+BN250","v":4.781018407407408},4.6006026184486375,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F250*BT250+BU250","v":3.3499656918},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY250","v":2.7403265718424157}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A12'!$C$39+'A12'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W260<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.2198796296296301},1.1738464360587006,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F260*BT260+BU260","v":3.66525689985},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY260","v":2.504599336645595}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R277*Bilans!F277+S277","v":16.0857559515942},{"v":0.05132646563111482,"d":"5.13%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A12'!$C$39+'A12'!$C$40)","v":0.8256250000000005},null,15.260130951594201,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC277*Bilans!F277+AD277","v":4.95208578375},4.765214622099057,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ277*Bilans!F277+AK277","v":16.0857559515942},{"v":0.05132646563111482,"d":"5.13%"},0.8256250000000005,null,15.260130951594201,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU277*Bilans!F277+AV277","v":4.95208578375},4.765214622099057,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB277*Bilans!F277+BC277","v":16.0857559515942},{"v":0.05132646563111482,"d":"5.13%"},0.8256250000000005,null,15.260130951594201,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W277<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM277*Bilans!F277+BN277","v":4.940786925925926},4.7543421362683445,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F277*BT277+BU277","v":3.46304481705},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY277","v":2.65084643282786}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R286*Bilans!F286+S286","v":15.444982280000001},{"v":0.07453877117688734,"d":"7.45%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A12'!$C$39+'A12'!$C$40)","v":1.1512499999999999},null,14.293732280000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC286*Bilans!F286+AD286","v":4.8104955675},4.628967432877359,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ286*Bilans!F286+AK286","v":15.444982280000001},{"v":0.07453877117688734,"d":"7.45%"},1.1512499999999999,null,14.293732280000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU286*Bilans!F286+AV286","v":4.8104955675},4.628967432877359,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB286*Bilans!F286+BC286","v":15.444982280000001},{"v":0.07453877117688734,"d":"7.45%"},1.1512499999999999,null,14.293732280000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W286<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM286*Bilans!F286+BN286","v":4.800888777777779},4.619723163522013,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F286*BT286+BU286","v":3.3640293141},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY286","v":2.7288703940607557}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R292*Bilans!F292+S292","v":14.499479217391304},{"v":0.11405582057157063,"d":"11.41%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A12'!$C$39+'A12'!$C$40)","v":1.6537499999999998},null,12.845729217391304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC292*Bilans!F292+AD292","v":4.587492916666667},4.414379976415095,151.36908939127358,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":10.02045592729477},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ292*Bilans!F292+AK292","v":10.235898164673914},{"v":0.16156374100197815,"d":"16.16%"},1.6537499999999998,null,8.582148164673914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU292*Bilans!F292+AV292","v":3.5106232168399822},3.3781468690347,115.83665613919983,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":13.094190902552386},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB292*Bilans!F292+BC292","v":14.499479217391304},{"v":0.11405582057157063,"d":"11.41%"},1.6537499999999998,null,12.845729217391304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W292<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM292*Bilans!F292+BN292","v":4.541072222222223},4.369711006289308,149.83739040566036,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.122889119288214},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F292*BT292+BU292","v":3.2063062301039897},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY292","v":2.8631076825441797}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R309*Bilans!F309+S309","v":14.113805391304346},{"v":0.13338004512658413,"d":"13.34%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A12'!$C$39+'A12'!$C$40)","v":1.8825},null,12.231305391304346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC309*Bilans!F309+AD309","v":4.4813275},4.3122208018867925,171.5401434990566,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.900179132187953},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ309*Bilans!F309+AK309","v":8.780705470652174},{"v":0.21439051865387077,"d":"21.44%"},1.8825,null,6.898205470652174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU309*Bilans!F309+AV309","v":3.4275936126262976},3.2982504574328524,131.20440319667887,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":15.558612258919007},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB309*Bilans!F309+BC309","v":14.113805391304346},{"v":0.13338004512658413,"d":"13.34%"},1.8825,null,12.231305391304346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W309<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM309*Bilans!F309+BN309","v":4.442794444444445},4.2751418238993715,170.065141754717,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.003391259004907},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F309*BT309+BU309","v":3.129422767575779},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY309","v":2.9334483327451877}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R315*Bilans!F315+S315","v":14.746057565217392},{"v":0.1022307144355554,"d":"10.22%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A12'!$C$39+'A12'!$C$40)","v":1.5075000000000005},null,13.238557565217391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC315*Bilans!F315+AD315","v":4.655369166666667},4.479694858490566,137.88500774433967,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.863594788101043},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ315*Bilans!F315+AK315","v":11.166267264130433},{"v":0.13500482877053868,"d":"13.50%"},1.5075000000000005,null,9.658767264130432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU315*Bilans!F315+AV315","v":3.563707717894633},3.4292281813703074,105.5516434225781,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":11.578757055511412},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB315*Bilans!F315+BC315","v":14.746057565217392},{"v":0.1022307144355554,"d":"10.22%"},1.5075000000000005,null,13.238557565217391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W315<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM315*Bilans!F315+BN315","v":4.6039055555555555},4.430173270440251,136.36073326415098,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.96267427392387},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F315*BT315+BU315","v":3.2554612307367803},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY315","v":2.8198769235296255}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R325*Bilans!F325+S325","v":12.276666666666667},{"v":0.18515815910942168,"d":"18.52%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A12'!$C$39+'A12'!$C$40)","v":2.2731250000000003},null,10.003541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC325*Bilans!F325+AD325","v":3.95885},3.8094594339622643,187.25397847641517,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":16.645393158589584},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ325*Bilans!F325+AK325","v":8.7204205232954},{"v":0.26066690177700264,"d":"26.07%"},2.2731250000000003,null,6.4472955232954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU325*Bilans!F325+AV325","v":3.010132748372696},2.896542833339764,142.37956297281613,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":21.891597552136748},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB325*Bilans!F325+BC325","v":12.276666666666667},{"v":0.18515815910942168,"d":"18.52%"},2.2731250000000003,null,10.003541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W325<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM325*Bilans!F325+BN325","v":3.166287037037037},3.046804507337526,149.76567555817613,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":20.811952275668418},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F325*BT325+BU325","v":2.7451218490236173},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY325","v":3.3441138517276148}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R342*Bilans!F342+S342","v":9.92962962962963},{"v":0.2814807907497202,"d":"28.15%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A12'!$C$39+'A12'!$C$40)","v":2.795},null,7.1346296296296305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.269185185185185},3.1458197064989517,194.03415949685535,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":25.292994330101646},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ342*Bilans!F342+AK342","v":9.08043990299024},{"v":0.3078044709133079,"d":"30.78%"},2.795,null,6.285439902990239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU342*Bilans!F342+AV342","v":2.446281972420653},2.353969445159496,145.19283537743772,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":33.80128835725343},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB342*Bilans!F342+BC342","v":9.92962962962963},{"v":0.2814807907497202,"d":"28.15%"},2.795,null,7.1346296296296305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W342<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.269185185185185},3.1458197064989517,194.03415949685535,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":25.292994330101646},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F342*BT342+BU342","v":2.229191076456507},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY342","v":4.118085747316201}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R352*Bilans!F352+S352","v":9.736574074074074},{"v":0.31382958489848317,"d":"31.38%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A12'!$C$39+'A12'!$C$40)","v":3.055625},null,6.680949074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.157212962962963},3.03807285115304,206.3914791430818,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":28.845967260705894},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ352*Bilans!F352+AK352","v":8.730341549603295},{"v":0.3500006251346314,"d":"35.00%"},3.055625,null,5.674716549603295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU352*Bilans!F352+AV352","v":2.3236030336265356},2.235919900282138,151.89721842566706,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":39.19467329260842},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB352*Bilans!F352+BC352","v":9.736574074074074},{"v":0.31382958489848317,"d":"31.38%"},3.055625,null,6.680949074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W352<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.157212962962963},3.03807285115304,206.3914791430818,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":28.845967260705894},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F352*BT352+BU352","v":2.1243687749084317},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY352","v":4.3212836247772906}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R358*Bilans!F358+S358","v":9.95324074074074},{"v":0.2776105865389088,"d":"27.76%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A12'!$C$39+'A12'!$C$40)","v":2.763125},null,7.19011574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.2828796296296296},3.158997379454927,192.43032536949687,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":24.87509186017709},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ358*Bilans!F358+AK358","v":9.12325768721742},{"v":0.30286604793279154,"d":"30.29%"},2.763125,null,6.360132687217419,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU358*Bilans!F358+AV358","v":2.4612858714098613},2.3684071592811873,144.27152210761352,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":33.17856462815675},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB358*Bilans!F358+BC358","v":9.95324074074074},{"v":0.2776105865389088,"d":"27.76%"},2.763125,null,7.19011574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W358<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.2828796296296296},3.158997379454927,192.43032536949687,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":24.87509186017709},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F358*BT358+BU358","v":2.24201107017102},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY358","v":4.094538212650196}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R369*Bilans!F369+S369","v":10.056666666666667},{"v":0.2674221080543586,"d":"26.74%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A12'!$C$39+'A12'!$C$40)","v":2.689375},null,7.367291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC369*Bilans!F369+AD369","v":3.32615},3.2006349056603773,189.301551495283,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":23.838098455111943},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ369*Bilans!F369+AK369","v":9.19591640890964},{"v":0.2924531803480018,"d":"29.25%"},2.689375,null,6.506541408909641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU369*Bilans!F369+AV369","v":2.5039208012676073},2.4094332238612823,142.50592802527552,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":31.66597407407238},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB369*Bilans!F369+BC369","v":10.056666666666667},{"v":0.2674221080543586,"d":"26.74%"},2.689375,null,7.367291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W369<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM369*Bilans!F369+BN369","v":2.9874537037037037},2.874719601677149,170.02529084119496,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.540692857657252},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F369*BT369+BU369","v":2.2792902807605646},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY369","v":4.027569492788244}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R370*Bilans!F370+S370","v":9.866666666666667},{"v":0.29189189189189185,"d":"29.19%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A12'!$C$39+'A12'!$C$40)","v":2.88},null,6.986666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.2326666666666664},3.1106792452830185,198.21248150943393,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":26.42471097739983},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ370*Bilans!F370+AK370","v":8.966259145051092},{"v":0.3212041893290146,"d":"32.12%"},2.88,null,6.086259145051092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU370*Bilans!F370+AV370","v":2.4062715751160964},2.315468874168319,147.5416766620053,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":35.49985098785858},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB370*Bilans!F370+BC370","v":9.866666666666667},{"v":0.29189189189189185,"d":"29.19%"},2.88,null,6.986666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W370<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.2326666666666664},3.1106792452830185,198.21248150943393,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":26.42471097739983},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F370*BT370+BU370","v":2.1950044265511393},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY370","v":4.182223912151242}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R371*Bilans!F371+S371","v":10.456666666666667},{"v":0.2500199234937838,"d":"25.00%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A12'!$C$39+'A12'!$C$40)","v":2.614375},null,7.842291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC371*Bilans!F371+AD371","v":3.44015},3.3103330188679245,189.83104696698112,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":22.346709403061254},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ371*Bilans!F371+AK371","v":9.110241474564733},{"v":0.2869709883430844,"d":"28.70%"},2.614375,null,6.495866474564733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU371*Bilans!F371+AV371","v":2.595130161106362},2.4972007210646128,143.2019753494502,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":29.623189428065988},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB371*Bilans!F371+BC371","v":10.456666666666667},{"v":0.2500199234937838,"d":"25.00%"},2.614375,null,7.842291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W371<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM371*Bilans!F371+BN371","v":3.019675925925926},2.905725890985325,166.62885121855345,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":25.458371771920728},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F371*BT371+BU371","v":2.3632238966638175},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY371","v":3.884524023711626}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.5598502373974057},{"$f":"SUM(AF7:AF372)/229","v":3.433222369430846},{"$f":"SUM(AG7:AG372)/Z373","v":3.267022897043827},{"$f":"SUM(AH7:AH372)","v":4757.3201988159335},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.854112336062231},{"$f":"SUM(AX7:AX372)/229","v":2.746747609754794},{"$f":"SUM(AY7:AY372)/AR373","v":2.4358052676810704},{"$f":"SUM(AZ7:AZ372)","v":6659.67435397627},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.395425613689782},{"$f":"SUM(BP7:BP372)/229","v":3.270909901547107},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.029062489538401},{"$f":"SUM(BR7:BR372)","v":5283.989223331405},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1073.5782777613865},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1224.5468887688278},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.941310350031196}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E08","index":32,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5081.280565865562},null,null,"COP",{"$f":"K13","v":3.8222465245318045},{"$f":"L13","v":3.053220179476147},{"$f":"M13","v":3.624760784077338},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999265119392466},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9988737183445674},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.998109220438431},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.8222465245318045},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.3488060753401641E-4},{"$f":"1-L3","v":1.1262816554326038E-3},{"$f":"1-M3","v":1.8907795615690226E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999265119392466},null,null,"COP-Inst",{"$f":"K14","v":3.822981945586009},{"$f":"L14","v":3.0543477310722578},{"$f":"M14","v":3.6266551454586886}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.3488060753401641E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.822981945586009},{"$nulls":10},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R7*Bilans!F7+S7","v":6.49445},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4074632955831518,"d":"40.75%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E08'!$C$39+'E08'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":3.8481999999999994},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC7*Bilans!F7+AD7","v":4.164499999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.164499999999999},{"$f":"AF7*Z7","v":241.99909499999995},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":18.00021611237844},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ7*Bilans!F7+AK7","v":6.481483333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4082784547775844,"d":"40.83%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":3.835233333333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9694833333333337},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9694833333333337},{"$f":"AX7*AR7","v":172.5566765},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.244088477793554},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$17,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$17,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"BB7*Bilans!F7+BC7","v":6.49445},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4074632955831518,"d":"40.75%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":3.8481999999999994},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W7<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM7*Bilans!F7+BN7","v":4.015138888888888},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":4.015138888888888},{"$f":"BP7*BJ7","v":233.3197208333333},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.66981493652496},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F7*BT7+BU7","v":2.6740433333333335},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.4330034541948335}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R8*Bilans!F8+S8","v":6.282259259259259},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4958407272684397,"d":"49.58%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E08'!$C$39+'E08'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":3.167259259259259},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC8*Bilans!F8+AD8","v":3.777222222222222},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.777222222222222},{"$f":"AF8*Z8","v":261.98813333333334},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":23.687883512281218},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ8*Bilans!F8+AK8","v":6.197740740740741},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5026025015089131,"d":"50.26%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":3.082740740740741},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.790111111111111},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7374675052410904},{"$f":"AX8*AR8","v":189.87074616352203},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":32.685100308476514},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB8*Bilans!F8+BC8","v":6.282259259259259},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4958407272684397,"d":"49.58%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":3.167259259259259},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM8*Bilans!F8+BN8","v":3.777222222222222},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.777222222222222},{"$f":"BP8*BJ8","v":261.98813333333334},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":23.687883512281218},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.525162962962963},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.635408935836925}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3020.7970664132226},{"$nulls":9},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R9*Bilans!F9+S9","v":6.297212962962963},{"v":0.5135208256445017,"d":"51.35%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E08'!$C$39+'E08'!$C$40)","v":3.23375},null,3.0634629629629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC9*Bilans!F9+AD9","v":3.6848611111111107},3.615335429769392,261.06337138364785,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":25.765493080663262},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ9*Bilans!F9+AK9","v":6.182787037037038},{"v":0.5230246457833202,"d":"52.30%"},3.23375,null,2.9490370370370376,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.7558055555555554},2.7038092243186584,195.24206408805034,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":34.45172801475052},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB9*Bilans!F9+BC9","v":6.297212962962963},{"v":0.5135208256445017,"d":"51.35%"},3.23375,null,3.0634629629629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM9*Bilans!F9+BN9","v":3.6848611111111107},3.615335429769392,261.06337138364785,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":25.765493080663262},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.4985981481481483},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.6740601952354024}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R10*Bilans!F10+S10","v":6.392837962962963},{"v":0.6246247790315117,"d":"62.46%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E08'!$C$39+'E08'!$C$40)","v":3.993125},null,2.3997129629629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC10*Bilans!F10+AD10","v":3.094236111111111},2.6855634171907754,242.8689276336478,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":43.44010245791664},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ10*Bilans!F10+AK10","v":6.087162037037038},{"v":0.6559912444755089,"d":"65.60%"},3.993125,null,2.0940370370370376,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.5364305555555555},2.201430293501048,199.08634859276728,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":52.99334271196376},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB10*Bilans!F10+BC10","v":6.392837962962963},{"v":0.6246247790315117,"d":"62.46%"},3.993125,null,2.3997129629629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM10*Bilans!F10+BN10","v":3.094236111111111},2.6855634171907754,242.8689276336478,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":43.44010245791664},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.328723148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.942074439935094}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.854322069315497},{"$nulls":11},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R11*Bilans!F11+S11","v":6.379851851851852},{"v":0.6097320267508824,"d":"60.97%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E08'!$C$39+'E08'!$C$40)","v":3.89},null,2.4898518518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC11*Bilans!F11+AD11","v":3.174444444444444},2.755178197064989,242.34547421383647,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":41.1836882713701},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ11*Bilans!F11+AK11","v":6.100148148148149},{"v":0.6376894307363512,"d":"63.77%"},3.89,null,2.2101481481481486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.566222222222222},2.2272872117400415,195.91218314465408,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":50.944664613484754},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB11*Bilans!F11+BC11","v":6.379851851851852},{"v":0.6097320267508824,"d":"60.97%"},3.89,null,2.4898518518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM11*Bilans!F11+BN11","v":3.174444444444444},2.755178197064989,242.34547421383647,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":41.1836882713701},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.3517925925925924},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.903405440137075}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R12*Bilans!F12+S12","v":6.397717592592593},{"v":0.6302052164147081,"d":"63.02%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E08'!$C$39+'E08'!$C$40)","v":4.031875},null,2.3658425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC12*Bilans!F12+AD12","v":3.064097222222222},2.6594051362683433,242.97655027515722,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":44.31850130416062},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ12*Bilans!F12+AK12","v":6.0822824074074076},{"v":0.6628884898684932,"d":"66.29%"},4.031875,null,2.0504074074074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.525236111111111},2.1917143605870018,200.24598255503145,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":53.77564345037809},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB12*Bilans!F12+BC12","v":6.397717592592593},{"v":0.6302052164147081,"d":"63.02%"},4.031875,null,2.3658425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM12*Bilans!F12+BN12","v":3.064097222222222},2.6594051362683433,242.97655027515722,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":44.31850130416062},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.3200546296296296},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.956803379869328}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11637.55102728642},null,{"$f":"F13/F15","v":3993.1756765804425},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.8222465245318045},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.053220179476147},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.624760784077338},{"$f":"AE373","v":4.249976468947114},{"$f":"AF373","v":4.102264797233896},null,null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R13*Bilans!F13+S13","v":6.391342592592593},{"v":0.6229129392334828,"d":"62.29%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E08'!$C$39+'E08'!$C$40)","v":3.98125},null,2.4100925925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC13*Bilans!F13+AD13","v":3.103472222222222},2.69357966457023,242.82620676100626,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":43.17433099516477},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ13*Bilans!F13+AK13","v":6.088657407407408},{"v":0.6538797855757899,"d":"65.39%"},3.98125,null,2.1074074074074076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.5398611111111107},2.2044077568134166,198.72735927672952,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":52.75498584168846},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB13*Bilans!F13+BC13","v":6.391342592592593},{"v":0.6229129392334828,"d":"62.29%"},3.98125,null,2.4100925925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM13*Bilans!F13+BN13","v":3.103472222222222},2.69357966457023,242.82620676100626,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":43.17433099516477},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F13*BT13+BU13","v":2.3313796296296294},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.9375826584958045}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":5.573772713576048},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.822981945586009},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0543477310722578},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6266551454586886},{"$nulls":4},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R14*Bilans!F14+S14","v":6.33687962962963},{"v":0.5600153715098125,"d":"56.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E08'!$C$39+'E08'!$C$40)","v":3.54875},null,2.78812962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC14*Bilans!F14+AD14","v":3.439861111111111},3.3749580712788263,269.2204053459119,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":30.490245456888964},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ14*Bilans!F14+AK14","v":6.1431203703703705},{"v":0.5776787342661243,"d":"57.77%"},3.54875,null,2.5943703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.6648055555555556},2.6145262054507343,208.56075540880502,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.35829741750852},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB14*Bilans!F14+BC14","v":6.33687962962963},{"v":0.5600153715098125,"d":"56.00%"},3.54875,null,2.78812962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM14*Bilans!F14+BN14","v":3.439861111111111},3.3749580712788263,269.2204053459119,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":30.490245456888964},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.428131481481482},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.7806848887766917}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9143598904349335},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.854322069315497},{"$f":"F15","v":2.9143598904349335},{"$f":"F28","v":3.6129404162384904},{"$nulls":4},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R15*Bilans!F15+S15","v":6.381189814814815},{"v":0.6112692324155848,"d":"61.13%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E08'!$C$39+'E08'!$C$40)","v":3.900625},null,2.480564814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC15*Bilans!F15+AD15","v":3.166180555555555},2.748005765199161,242.415328577044,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":41.41088473726421},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ15*Bilans!F15+AK15","v":6.098810185185186},{"v":0.6395714707559078,"d":"63.96%"},3.900625,null,2.198185185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.563152777777778},2.2246231656184485,196.24513255503143,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":51.15353996071698},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB15*Bilans!F15+BC15","v":6.381189814814815},{"v":0.6112692324155848,"d":"61.13%"},3.900625,null,2.480564814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM15*Bilans!F15+BN15","v":3.166180555555555},2.748005765199161,242.415328577044,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":41.41088473726421},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.3494157407407408},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.907354428938006}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.6778851297941695},{"$f":"F19","v":3.6778851297941695},{"$f":"F19","v":3.6778851297941695},{"$nulls":4},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R16*Bilans!F16+S16","v":6.275648148148148},{"v":0.48799740324888974,"d":"48.80%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E08'!$C$39+'E08'!$C$40)","v":3.0625},null,3.2131481481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC16*Bilans!F16+AD16","v":3.818055555555555},3.818055555555555,260.0095833333333,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.008832302655513},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ16*Bilans!F16+AK16","v":6.204351851851852},{"v":0.493605145731043,"d":"49.36%"},3.0625,null,3.141851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.8052777777777775},2.8052777777777775,191.03941666666663,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":31.315615407466087},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB16*Bilans!F16+BC16","v":6.275648148148148},{"v":0.48799740324888974,"d":"48.80%"},3.0625,null,3.2131481481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM16*Bilans!F16+BN16","v":3.818055555555555},3.818055555555555,260.0095833333333,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.008832302655513},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.5369074074074076},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.618579051484382}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":703.3870425232215},{"$nulls":9},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R17*Bilans!F17+S17","v":6.28587962962963},{"v":0.5001288897072362,"d":"50.01%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E08'!$C$39+'E08'!$C$40)","v":3.14375},null,3.14212962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC17*Bilans!F17+AD17","v":3.7548611111111105},3.6840146750524108,258.0652279874214,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":24.528811085345215},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ17*Bilans!F17+AK17","v":6.194120370370371},{"v":0.5075377635601264,"d":"50.75%"},3.14375,null,3.050370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.7818055555555556},2.729318658280923,191.18877201257868,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.1088126063362},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB17*Bilans!F17+BC17","v":6.28587962962963},{"v":0.5001288897072362,"d":"50.01%"},3.14375,null,3.14212962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM17*Bilans!F17+BN17","v":3.7548611111111105},3.6840146750524108,258.0652279874214,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":24.528811085345215},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.5187314814814816},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.6446918091484912}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5081.280565865562},{"$nulls":5},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R18*Bilans!F18+S18","v":6.289263888888889},{"v":0.5041329249360131,"d":"50.41%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E08'!$C$39+'E08'!$C$40)","v":3.1706250000000002},null,3.1186388888888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC18*Bilans!F18+AD18","v":3.733958333333333},3.663506289308176,258.9915771226415,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":24.893242374430788},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ18*Bilans!F18+AK18","v":6.190736111111112},{"v":0.5121563806135063,"d":"51.22%"},3.1706250000000002,null,3.0201111111111114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.7740416666666667},2.7217012578616355,192.4106704245283,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":33.507185895799076},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB18*Bilans!F18+BC18","v":6.289263888888889},{"v":0.5041329249360131,"d":"50.41%"},3.1706250000000002,null,3.1186388888888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM18*Bilans!F18+BN18","v":3.733958333333333},3.663506289308176,258.9915771226415,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":24.893242374430788},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.5127194444444445},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.653412250339661}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6778851297941695},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5628.728632959348},{"$nulls":5},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R19*Bilans!F19+S19","v":6.298236111111112},{"v":0.5147274479406712,"d":"51.47%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E08'!$C$39+'E08'!$C$40)","v":3.241875},null,3.0563611111111118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC19*Bilans!F19+AD19","v":3.6785416666666664},3.6091352201257862,261.31943561320753,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":25.879454302281513},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ19*Bilans!F19+AK19","v":6.181763888888889},{"v":0.5244255617441085,"d":"52.44%"},3.241875,null,2.939888888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.753458333333333},2.7015062893081763,195.6025628773585,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.5742115684355},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB19*Bilans!F19+BC19","v":6.298236111111112},{"v":0.5147274479406712,"d":"51.47%"},3.241875,null,3.0563611111111118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM19*Bilans!F19+BN19","v":3.6785416666666664},3.6091352201257862,261.31943561320753,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":25.879454302281513},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.496780555555556},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.6767348173926195}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6485.201686662835},{"$nulls":5},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R20*Bilans!F20+S20","v":6.356162037037037},{"v":0.582407273198726,"d":"58.24%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E08'!$C$39+'E08'!$C$40)","v":3.7018750000000002},null,2.6542870370370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC20*Bilans!F20+AD20","v":3.3207638888888886},3.258107966457023,271.87281926100627,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":33.03882225764782},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ20*Bilans!F20+AK20","v":6.123837962962964},{"v":0.6045024415062873,"d":"60.45%"},3.7018750000000002,null,2.4219629629629633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.620569444444444},2.2744564989517815,189.7920225550314,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":47.32737251717472},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB20*Bilans!F20+BC20","v":6.356162037037037},{"v":0.582407273198726,"d":"58.24%"},3.7018750000000002,null,2.6542870370370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM20*Bilans!F20+BN20","v":3.3207638888888886},3.258107966457023,271.87281926100627,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":33.03882225764782},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.393876851851852},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.8347837287028987}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R21*Bilans!F21+S21","v":6.2919375},{"v":0.6591769228476919,"d":"65.92%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E08'!$C$39+'E08'!$C$40)","v":4.1475},null,2.1444375000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC21*Bilans!F21+AD21","v":3.0118125},2.6140259433962263,246.0844023113208,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":46.45730479714386},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ21*Bilans!F21+AK21","v":5.519880681818182},{"v":0.7513749370817674,"d":"75.14%"},4.1475,null,1.372380681818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU21*Bilans!F21+AV21","v":2.286794318181818},1.9847648799313893,186.845765796741,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":61.18639100677662},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB21*Bilans!F21+BC21","v":5.053340277777777},{"v":0.8207442546940212,"d":"82.07%"},4.1475,null,0.9058402777777772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM21*Bilans!F21+BN21","v":1.98625},1.4615801886792454,137.5931589622642,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":83.08856465120783},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F21*BT21+BU21","v":2.286794318181818},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.774007108005003}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R22*Bilans!F22+S22","v":6.256995370370371},{"v":0.4657786729075827,"d":"46.58%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E08'!$C$39+'E08'!$C$40)","v":2.914375},null,3.3426203703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC22*Bilans!F22+AD22","v":3.9332638888888884},3.9332638888888884,253.8725177083333,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.168945779409952},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ22*Bilans!F22+AK22","v":6.22300462962963},{"v":0.4683228076231486,"d":"46.83%"},2.914375,null,3.3086296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU22*Bilans!F22+AV22","v":2.8480694444444445},2.8480694444444445,183.82864229166668,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":29.234908636942176},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB22*Bilans!F22+BC22","v":6.256995370370371},{"v":0.4657786729075827,"d":"46.58%"},2.914375,null,3.3426203703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM22*Bilans!F22+BN22","v":3.9332638888888884},3.9332638888888884,253.8725177083333,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.168945779409952},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.570043518518519},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.5719239514246586}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R23*Bilans!F23+S23","v":6.315393518518519},{"v":0.5349033263080729,"d":"53.49%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E08'!$C$39+'E08'!$C$40)","v":3.378125},null,2.9372685185185192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC23*Bilans!F23+AD23","v":3.572569444444444},3.5051624737945493,265.2531702044026,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.850563484527918},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ23*Bilans!F23+AK23","v":6.164606481481481},{"v":0.5479871278317455,"d":"54.80%"},3.378125,null,2.7864814814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.714097222222222},2.6628878406708596,201.51403734276732,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.659730278165405},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB23*Bilans!F23+BC23","v":6.315393518518519},{"v":0.5349033263080729,"d":"53.49%"},3.378125,null,2.9372685185185192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM23*Bilans!F23+BN23","v":3.572569444444444},3.5051624737945493,265.2531702044026,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.850563484527918},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.466300925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.7221735204731936}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R24*Bilans!F24+S24","v":6.372984375000001},{"v":0.6393197849320005,"d":"63.93%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E08'!$C$39+'E08'!$C$40)","v":4.074375},null,2.2986093750000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC24*Bilans!F24+AD24","v":3.040453125},2.6388838443396225,243.793283959316,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":45.16176422680848},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ24*Bilans!F24+AK24","v":5.624970170454546},{"v":0.7243371745153193,"d":"72.43%"},4.074375,null,1.550595170454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU24*Bilans!F24+AV24","v":2.308698579545455},2.003776125643225,185.1188573675493,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":59.47603051800187},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB24*Bilans!F24+BC24","v":5.130730902777778},{"v":0.7941120041579521,"d":"79.41%"},4.074375,null,1.0563559027777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM24*Bilans!F24+BN24","v":2.0431250000000007},1.773278301886793,163.82431591981137,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":67.20696343782832},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F24*BT24+BU24","v":2.308698579545455},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.741521123360157}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R25*Bilans!F25+S25","v":6.367337962962963},{"v":0.5953233552308693,"d":"59.53%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E08'!$C$39+'E08'!$C$40)","v":3.790625},null,2.576712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC25*Bilans!F25+AD25","v":3.2517361111111107},3.1903825995807127,273.0169909591194,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":34.60141426752638},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ25*Bilans!F25+AK25","v":6.112662037037038},{"v":0.6201267102667125,"d":"62.01%"},3.790625,null,2.322037037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.5949305555555555},2.2522038784067084,192.73234689465406,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":49.01498974333317},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB25*Bilans!F25+BC25","v":6.367337962962963},{"v":0.5953233552308693,"d":"59.53%"},3.790625,null,2.576712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM25*Bilans!F25+BN25","v":3.2517361111111107},3.1903825995807127,273.0169909591194,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":34.60141426752638},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.374023148148148},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.8668536181548356}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11626.664143892296},null,{"$f":"F26/F28","v":3218.061413810158},{"$nulls":9},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R26*Bilans!F26+S26","v":6.336270833333334},{"v":0.6482519620833758,"d":"64.83%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E08'!$C$39+'E08'!$C$40)","v":4.1075},null,2.228770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC26*Bilans!F26+AD26","v":3.0274791666666667},2.627623427672956,244.84195099056606,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":45.74559609040023},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ26*Bilans!F26+AK26","v":5.57736553030303},{"v":0.7364588133381372,"d":"73.65%"},4.1075,null,1.4698655303030304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU26*Bilans!F26+AV26","v":2.2987761363636365},1.9951641938250428,185.9093995806175,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":60.246770853256706},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB26*Bilans!F26+BC26","v":5.095673611111111},{"v":0.8060759604075898,"d":"80.61%"},4.1075,null,0.9881736111111108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM26*Bilans!F26+BN26","v":2.0173611111111116},1.4844732704402521,138.3232193396227,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":80.97296353766713},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F26*BT26+BU26","v":2.2987761363636365},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.756160293792695}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":16.460656107697954},{"$nulls":11},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R27*Bilans!F27+S27","v":6.361356481481481},{"v":0.5884161673530789,"d":"58.84%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E08'!$C$39+'E08'!$C$40)","v":3.743125},null,2.618231481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC27*Bilans!F27+AD27","v":3.288680555555555},3.226629979035639,272.4405022798742,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":33.75693857296704},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ27*Bilans!F27+AK27","v":6.118643518518519},{"v":0.6117573263863404,"d":"61.18%"},3.743125,null,2.3755185185185193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.6086527777777775},2.264113731656184,191.1704429323899,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":48.107631907839234},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB27*Bilans!F27+BC27","v":6.361356481481481},{"v":0.5884161673530789,"d":"58.84%"},3.743125,null,2.618231481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM27*Bilans!F27+BN27","v":3.288680555555555},3.226629979035639,272.4405022798742,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":33.75693857296704},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.384649074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.8496230325061425}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6129404162384904},{"$nulls":11},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R28*Bilans!F28+S28","v":6.289893518518519},{"v":0.5048773863421405,"d":"50.49%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E08'!$C$39+'E08'!$C$40)","v":3.175625},null,3.114268518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC28*Bilans!F28+AD28","v":3.730069444444444},3.6596907756813417,259.1610022798742,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":24.961494180609478},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ28*Bilans!F28+AK28","v":6.1901064814814815},{"v":0.5130162153914961,"d":"51.30%"},3.175625,null,3.0144814814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.772597222222222},2.720284067085954,192.63691621069182,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":33.58154801011579},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB28*Bilans!F28+BC28","v":6.289893518518519},{"v":0.5048773863421405,"d":"50.49%"},3.175625,null,3.114268518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM28*Bilans!F28+BN28","v":3.730069444444444},3.6596907756813417,259.1610022798742,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":24.961494180609478},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.511600925925926},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.655039264096347}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R29*Bilans!F29+S29","v":9.566375},{"v":0.21135226248187008,"d":"21.14%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E08'!$C$39+'E08'!$C$40)","v":2.021875},null,7.544500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC29*Bilans!F29+AD29","v":4.91375},4.728325471698113,203.90903596698118,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.765528902988315},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ29*Bilans!F29+AK29","v":9.170458333333334},{"v":0.22047698452003942,"d":"22.05%"},2.021875,null,7.148583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6604583333333336},3.5223278301886793,151.90038767688682,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.793887645324606},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB29*Bilans!F29+BC29","v":11.080152777777776},{"v":0.18247717703451244,"d":"18.25%"},2.021875,null,9.058277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM29*Bilans!F29+BN29","v":4.500763888888888},4.3309237421383635,186.77108637971696,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.845123422222269},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F29*BT29+BU29","v":3.3250583333333337},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.7608538196071746}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R30*Bilans!F30+S30","v":7.696775000000001},{"v":0.312062519691689,"d":"31.21%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E08'!$C$39+'E08'!$C$40)","v":2.401875},null,5.2949,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC30*Bilans!F30+AD30","v":4.45775},4.289533018867925,224.10665257075473,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.711745242093249},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ30*Bilans!F30+AK30","v":7.533925000000001},{"v":0.31880792548372855,"d":"31.88%"},2.401875,null,5.132050000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.2399250000000004},3.1176636792452834,162.88233892216985,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.617485698879193},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB30*Bilans!F30+BC30","v":9.210552777777778},{"v":0.2607742507914382,"d":"26.08%"},2.401875,null,6.808677777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM30*Bilans!F30+BN30","v":4.205208333333332},4.046521226415093,211.41050147405656,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.6553061825176},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F30*BT30+BU30","v":2.9288450000000004},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.134341352990684}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R31*Bilans!F31+S31","v":6.912650000000001},{"v":0.3705163721582894,"d":"37.05%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E08'!$C$39+'E08'!$C$40)","v":2.56125},null,4.351400000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC31*Bilans!F31+AD31","v":4.2665},4.1055,230.19538500000002,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.61790281329923},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ31*Bilans!F31+AK31","v":6.847550000000001},{"v":0.37403888982190703,"d":"37.40%"},2.56125,null,4.286300000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.06355},2.9479443396226417,165.2912391226415,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.535843173096954},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB31*Bilans!F31+BC31","v":8.426427777777779},{"v":0.30395442381343873,"d":"30.40%"},2.56125,null,5.865177777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM31*Bilans!F31+BN31","v":4.081249999999999},3.9272405660377347,220.2003785377358,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.417588325376098},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F31*BT31+BU31","v":2.7626700000000004},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.3228724386191617}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R37*Bilans!F37+S37","v":6.27525462962963},{"v":0.4875300175955676,"d":"48.75%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E08'!$C$39+'E08'!$C$40)","v":3.059375},null,3.2158796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC37*Bilans!F37+AD37","v":3.820486111111111},3.820486111111111,259.8885677083333,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.968870308097795},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ37*Bilans!F37+AK37","v":6.204745370370371},{"v":0.49307019343766906,"d":"49.31%"},3.059375,null,3.1453703703703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.8061805555555557},2.8061805555555557,190.89043229166668,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.271063376970478},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB37*Bilans!F37+BC37","v":6.27525462962963},{"v":0.4875300175955676,"d":"48.75%"},3.059375,null,3.2158796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM37*Bilans!F37+BN37","v":3.820486111111111},3.820486111111111,259.8885677083333,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.968870308097795},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.5376064814814816},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.6175821850205154}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R44*Bilans!F44+S44","v":6.29012962962963},{"v":0.5051565209455143,"d":"50.52%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E08'!$C$39+'E08'!$C$40)","v":3.1775},null,3.1126296296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC44*Bilans!F44+AD44","v":3.728611111111111},3.658259958071279,259.22430062893085,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":24.98712531303904},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ44*Bilans!F44+AK44","v":6.189870370370371},{"v":0.5133386985307536,"d":"51.33%"},3.1775,null,3.0123703703703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.7720555555555553},2.7197526205450733,192.7216706918239,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":33.60945378248422},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB44*Bilans!F44+BC44","v":6.29012962962963},{"v":0.5051565209455143,"d":"50.52%"},3.1775,null,3.1126296296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM44*Bilans!F44+BN44","v":3.728611111111111},3.658259958071279,259.22430062893085,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":24.98712531303904},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.511181481481482},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.655649767926857}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R61*Bilans!F61+S61","v":6.310041666666667},{"v":0.5286217074636327,"d":"52.86%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E08'!$C$39+'E08'!$C$40)","v":3.335625},null,2.974416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC61*Bilans!F61+AD61","v":3.605625},3.537594339622642,264.0991054245283,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":27.22328813152526},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ61*Bilans!F61+AK61","v":6.169958333333334},{"v":0.5406235860587929,"d":"54.06%"},3.335625,null,2.834333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.726375},2.6749339622641513,199.69719495283022,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":36.00273926706002},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB61*Bilans!F61+BC61","v":6.310041666666667},{"v":0.5286217074636327,"d":"52.86%"},3.335625,null,2.974416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM61*Bilans!F61+BN61","v":3.605625},3.537594339622642,264.0991054245283,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":27.22328813152526},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.4758083333333336},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.7078799180065767}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R71*Bilans!F71+S71","v":7.376975},{"v":0.33440197370873564,"d":"33.44%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E08'!$C$39+'E08'!$C$40)","v":2.466875},null,4.9101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC71*Bilans!F71+AD71","v":4.37975},4.21447641509434,226.75990351415095,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.469056452993893},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ71*Bilans!F71+AK71","v":7.253991666666668},{"v":0.34007138598403863,"d":"34.01%"},2.466875,null,4.787116666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.167991666666667},3.048444811320755,164.02157307311322,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.768478452437},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB71*Bilans!F71+BC71","v":8.890752777777777},{"v":0.2774652565040268,"d":"27.75%"},2.466875,null,6.423877777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM71*Bilans!F71+BN71","v":4.154652777777777},3.997873427672955,215.10557977594334,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.361342537650227},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F71*BT71+BU71","v":2.8610716666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.208587924221868}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R77*Bilans!F77+S77","v":6.4883},{"v":0.4080421682104712,"d":"40.80%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E08'!$C$39+'E08'!$C$40)","v":2.6475},null,3.8407999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC77*Bilans!F77+AD77","v":4.162999999999999},4.162999999999999,242.03681999999998,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":18.015998078308915},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ77*Bilans!F77+AK77","v":6.476100000000001},{"v":0.4088108583869921,"d":"40.88%"},2.6475,null,3.8286000000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9681},2.9681,172.565334,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.268892557528385},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB77*Bilans!F77+BC77","v":8.002077777777778},{"v":0.33085157049488534,"d":"33.09%"},2.6475,null,5.354577777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM77*Bilans!F77+BN77","v":4.014166666666666},3.8626886792452826,224.57671981132074,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.41668258252024},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F77*BT77+BU77","v":2.67274},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.4346775219437733}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R94*Bilans!F94+S94","v":6.261166666666667},{"v":0.4707589107461336,"d":"47.08%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E08'!$C$39+'E08'!$C$40)","v":2.9475000000000002},null,3.3136666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC94*Bilans!F94+AD94","v":3.9074999999999998},3.9074999999999998,255.31605,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":21.57097888675624},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ94*Bilans!F94+AK94","v":6.218833333333333},{"v":0.47396349797657655,"d":"47.40%"},2.9475000000000002,null,3.271333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.8385},2.8385,185.46759,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":29.69476836357231},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB94*Bilans!F94+BC94","v":6.261166666666667},{"v":0.4707589107461336,"d":"47.08%"},2.9475000000000002,null,3.3136666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM94*Bilans!F94+BN94","v":3.9074999999999998},3.9074999999999998,255.31605,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":21.57097888675624},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.5626333333333338},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.582252630757423}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R104*Bilans!F104+S104","v":11.0149125},{"v":0.12749760835594476,"d":"12.75%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E08'!$C$39+'E08'!$C$40)","v":1.4043750000000002},null,9.6105375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC104*Bilans!F104+AD104","v":5.7486125},5.531683726415094,156.57430787617923,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.600784102250761},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ104*Bilans!F104+AK104","v":11.0149125},{"v":0.12749760835594476,"d":"12.75%"},1.4043750000000002,null,9.6105375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU104*Bilans!F104+AV104","v":5.7486125},5.531683726415094,156.57430787617923,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.600784102250761},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB104*Bilans!F104+BC104","v":8.852690277777777},{"v":0.15863821685090396,"d":"15.86%"},1.4043750000000002,null,7.448315277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM104*Bilans!F104+BN104","v":5.511041666666667},5.30307783018868,150.10361798349058,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.885331720409782},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F104*BT104+BU104","v":3.8908199999999997},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.359399818033217}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F116*BT116+BU116","v":3.831366666666667},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.3960118669578305}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F119*BT119+BU119","v":4.299106666666666},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.135327339323209}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F136*BT136+BU136","v":4.557546666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.014241580265406}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F142*BT142+BU142","v":4.324586666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.1227462200626497}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F152*BT152+BU152","v":4.7535},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.9312085831492585}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F169*BT169+BU169","v":4.99374},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.8383015535450387}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F175*BT175+BU175","v":4.530853333333334},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.0261084004779084}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F185*BT185+BU185","v":5.238226666666666},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.752501482690071}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F201*BT201+BU201","v":5.079886666666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.807126930653309}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":3.7819999999999983},{"$f":"Bilans!F211*BT211+BU211","v":5.3831066666666665},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.705334961472062}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F217*BT217+BU217","v":4.761993333333332},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.9277641435869302}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":3.7819999999999983},{"$f":"Bilans!F234*BT234+BU234","v":5.581213333333333},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.6448036388742235}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F244*BT244+BU244","v":4.3706933333333335},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.100353262030128}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R250*Bilans!F250+S250","v":11.35005},{"v":0.10550614314474387,"d":"10.55%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E08'!$C$39+'E08'!$C$40)","v":1.1975},null,10.15255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC250*Bilans!F250+AD250","v":5.940316666666667},5.716153773584906,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ250*Bilans!F250+AK250","v":11.35005},{"v":0.10550614314474387,"d":"10.55%"},1.1975,null,{"$f":"AL250-AN250","v":10.15255},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU250*Bilans!F250+AV250","v":5.940316666666667},5.716153773584906,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB250*Bilans!F250+BC250","v":9.187827777777777},{"v":0.13033548614138635,"d":"13.03%"},1.1975,null,{"$f":"BD250-BF250","v":7.990327777777777},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM250*Bilans!F250+BN250","v":5.671944444444445},5.457908805031447,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F250*BT250+BU250","v":4.0916266666666665},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.24360645480852}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E08'!$C$39+'E08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB260*Bilans!F260+BC260","v":6.267777777777778},{"v":0,"d":"0.00%"},0,null,6.267777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2084027777777777},2.125066823899371,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F260*BT260+BU260","v":5.098086666666667},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.800675547558365}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R277*Bilans!F277+S277","v":11.952487499999998},{"v":0.06907557945574096,"d":"6.91%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E08'!$C$39+'E08'!$C$40)","v":0.8256250000000005},null,11.126862499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC277*Bilans!F277+AD277","v":6.284920833333333},6.0477540094339615,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ277*Bilans!F277+AK277","v":11.952487499999998},{"v":0.06907557945574096,"d":"6.91%"},0.8256250000000005,null,11.126862499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU277*Bilans!F277+AV277","v":6.284920833333333},6.0477540094339615,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB277*Bilans!F277+BC277","v":9.790265277777777},{"v":0.08433121846800491,"d":"8.43%"},0.8256250000000005,null,8.964640277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM277*Bilans!F277+BN277","v":5.961180555555556},5.73623034591195,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F277*BT277+BU277","v":4.452593333333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.0617198366794485}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R286*Bilans!F286+S286","v":11.424975},{"v":0.1007660848273191,"d":"10.08%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E08'!$C$39+'E08'!$C$40)","v":1.1512499999999999},null,10.273725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC286*Bilans!F286+AD286","v":5.983175},5.757394811320755,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ286*Bilans!F286+AK286","v":11.424975},{"v":0.1007660848273191,"d":"10.08%"},1.1512499999999999,null,10.273725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU286*Bilans!F286+AV286","v":5.983175},5.757394811320755,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB286*Bilans!F286+BC286","v":9.262752777777777},{"v":0.12428810609756938,"d":"12.43%"},1.1512499999999999,null,8.111502777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM286*Bilans!F286+BN286","v":5.707916666666667},5.49252358490566,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F286*BT286+BU286","v":4.13652},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.2192567665573963}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R292*Bilans!F292+S292","v":10.538833333333333},{"v":0.15691964638717124,"d":"15.69%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E08'!$C$39+'E08'!$C$40)","v":1.6537499999999998},null,8.885083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC292*Bilans!F292+AD292","v":5.4345},5.2294245283018865,179.31696707547164,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.458693640304588},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ292*Bilans!F292+AK292","v":10.072500000000002},{"v":0.1641846612062546,"d":"16.42%"},1.6537499999999998,null,8.418750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU292*Bilans!F292+AV292","v":4.023083333333334},3.871268867924529,132.74580948113206,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.426253641668358},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB292*Bilans!F292+BC292","v":9.079944444444443},{"v":0.18213217163590087,"d":"18.21%"},1.6537499999999998,null,7.426194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM292*Bilans!F292+BN292","v":4.507083333333333},4.337004716981132,148.71589174528296,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.199228012551048},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F292*BT292+BU292","v":3.662016666666667},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.506815461426081}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R309*Bilans!F309+S309","v":10.061},{"v":0.1871086373123944,"d":"18.71%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E08'!$C$39+'E08'!$C$40)","v":1.8825},null,8.1785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC309*Bilans!F309+AD309","v":5.099},4.906584905660377,195.18394754716982,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.458638948813492},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ309*Bilans!F309+AK309","v":9.615},{"v":0.19578783151326054,"d":"19.58%"},1.8825,null,7.7325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU309*Bilans!F309+AV309","v":3.8045},3.660933962264151,145.63195301886793,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.017242738861874},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB309*Bilans!F309+BC309","v":8.60211111111111},{"v":0.21884162802412846,"d":"21.88%"},1.8825,null,6.71961111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM309*Bilans!F309+BN309","v":4.329166666666666},4.165801886792452,165.71559905660374,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.318444658325316},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F309*BT309+BU309","v":3.4597},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.6534092551377286}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R315*Bilans!F315+S315","v":10.844333333333331},{"v":0.1390126948022009,"d":"13.90%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E08'!$C$39+'E08'!$C$40)","v":1.5075000000000005},null,9.336833333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC315*Bilans!F315+AD315","v":5.648999999999999},5.435830188679245,167.31485320754723,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.304532816844213},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ315*Bilans!F315+AK315","v":10.365},{"v":0.14544138929088282,"d":"14.54%"},1.5075000000000005,null,8.8575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU315*Bilans!F315+AV315","v":4.162833333333333},4.005745283018868,123.29683981132081,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.912312739485037},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB315*Bilans!F315+BC315","v":9.385444444444442},{"v":0.16062105624548662,"d":"16.06%"},1.5075000000000005,null,7.8779444444444415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM315*Bilans!F315+BN315","v":4.620833333333332},4.446462264150942,136.86210849056607,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.929840768047532},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F315*BT315+BU315","v":3.7913666666666663},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.4212904757299483}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R325*Bilans!F325+S325","v":8.330224999999999},{"v":0.272876783040074,"d":"27.29%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E08'!$C$39+'E08'!$C$40)","v":2.2731250000000003},null,6.057099999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.6122499999999995},4.438202830188679,218.15986011792458,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.287303313108001},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ325*Bilans!F325+AK325","v":8.088408333333334},{"v":0.28103489664736264,"d":"28.10%"},2.2731250000000003,null,5.815283333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.3824083333333332},3.254770283018868,159.98823326179252,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.48215833566784},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB325*Bilans!F325+BC325","v":9.844002777777776},{"v":0.23091470525906785,"d":"23.09%"},2.2731250000000003,null,7.570877777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.305347222222221},4.142881289308176,203.64332977594344,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.305760791081926},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F325*BT325+BU325","v":3.0630883333333334},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.996975274953982}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R342*Bilans!F342+S342","v":6.241962962962963},{"v":0.44777580651860466,"d":"44.78%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E08'!$C$39+'E08'!$C$40)","v":2.795},null,3.446962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC342*Bilans!F342+AD342","v":4.026111111111111},4.026111111111111,248.3305333333333,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.762792879812338},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ342*Bilans!F342+AK342","v":6.238037037037038},{"v":0.4480576154654538,"d":"44.81%"},2.795,null,3.443037037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU342*Bilans!F342+AV342","v":2.8825555555555553},2.8825555555555553,177.79602666666665,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":27.603006591373397},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB342*Bilans!F342+BC342","v":6.241962962962963},{"v":0.44777580651860466,"d":"44.78%"},2.795,null,3.446962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM342*Bilans!F342+BN342","v":4.026111111111111},4.026111111111111,248.3305333333333,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.762792879812338},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.5967481481481487},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.5351907371327664}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R352*Bilans!F352+S352","v":6.2747824074074074},{"v":0.48696907742853707,"d":"48.70%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E08'!$C$39+'E08'!$C$40)","v":3.055625},null,3.2191574074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC352*Bilans!F352+AD352","v":3.8234027777777775},3.8234027777777775,259.74286770833334,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.92098298127396},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ352*Bilans!F352+AK352","v":6.205217592592593},{"v":0.4924283402483125,"d":"49.24%"},3.055625,null,3.149592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.807263888888889},2.807263888888889,190.7114722916667,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":31.21763876451468},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB352*Bilans!F352+BC352","v":6.2747824074074074},{"v":0.48696907742853707,"d":"48.70%"},3.055625,null,3.2191574074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM352*Bilans!F352+BN352","v":3.8234027777777775},3.8234027777777775,259.74286770833334,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.92098298127396},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.5384453703703707},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.6163866700273313}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R358*Bilans!F358+S358","v":6.237949074074074},{"v":0.44295408109117057,"d":"44.30%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E08'!$C$39+'E08'!$C$40)","v":2.763125},null,3.4748240740740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC358*Bilans!F358+AD358","v":4.050902777777777},4.050902777777777,246.76074270833328,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.39823153275162},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ358*Bilans!F358+AK358","v":6.242050925925926},{"v":0.4426630017585329,"d":"44.27%"},2.763125,null,3.478925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU358*Bilans!F358+AV358","v":2.891763888888889},2.891763888888889,176.15179729166667,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":27.173847180930515},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB358*Bilans!F358+BC358","v":6.237949074074074},{"v":0.44295408109117057,"d":"44.30%"},2.763125,null,3.4748240740740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM358*Bilans!F358+BN358","v":4.050902777777777},4.050902777777777,246.76074270833328,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.39823153275162},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.603878703703704},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.5255098430439773}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R369*Bilans!F369+S369","v":6.282275},{"v":0.4280893466140849,"d":"42.81%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E08'!$C$39+'E08'!$C$40)","v":2.689375},null,3.5929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC369*Bilans!F369+AD369","v":4.112749999999999},4.112749999999999,243.24859874999993,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":18.55134642270987},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ369*Bilans!F369+AK369","v":6.295758333333334},{"v":0.42717252753507323,"d":"42.72%"},2.689375,null,3.6063833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.9217583333333335},2.9217583333333335,172.807396625,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":26.11340203245192},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB369*Bilans!F369+BC369","v":7.796052777777778},{"v":0.34496623825661066,"d":"34.50%"},2.689375,null,5.106677777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM369*Bilans!F369+BN369","v":3.9815972222222213},3.831348270440251,226.6050934551886,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.91389051959844},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F369*BT369+BU369","v":2.6290783333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.491717946783632}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R370*Bilans!F370+S370","v":6.252666666666666},{"v":0.46060347585030387,"d":"46.06%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E08'!$C$39+'E08'!$C$40)","v":2.88},null,3.3726666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC370*Bilans!F370+AD370","v":3.9599999999999995},3.9599999999999995,252.33119999999997,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":20.75727272727273},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ370*Bilans!F370+AK370","v":6.227333333333334},{"v":0.46247725082967556,"d":"46.25%"},2.88,null,3.347333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU370*Bilans!F370+AV370","v":2.858},2.858,182.11176,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":28.760951714485653},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB370*Bilans!F370+BC370","v":6.252666666666666},{"v":0.46060347585030387,"d":"46.06%"},2.88,null,3.3726666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM370*Bilans!F370+BN370","v":3.9599999999999995},3.9599999999999995,252.33119999999997,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":20.75727272727273},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.5777333333333337},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.561268297729271}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R371*Bilans!F371+S371","v":6.651275},{"v":0.3930637359002597,"d":"39.31%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E08'!$C$39+'E08'!$C$40)","v":2.614375},null,4.0369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC371*Bilans!F371+AD371","v":4.20275},4.044155660377358,231.9121063443396,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.29184042661143},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ371*Bilans!F371+AK371","v":6.618758333333334},{"v":0.3949947812467343,"d":"39.50%"},2.614375,null,4.004383333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.0047583333333336},2.8913712264150946,165.8056829787736,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.584763839446158},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB371*Bilans!F371+BC371","v":8.165052777777777},{"v":0.320190826826662,"d":"32.02%"},2.614375,null,5.550677777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM371*Bilans!F371+BN371","v":4.0399305555555545},3.8874803459119485,222.92756043632068,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.02904797391239},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F371*BT371+BU371","v":2.7072783333333335},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.3908593316658124}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.249976468947114},{"$f":"SUM(AF7:AF372)/229","v":4.102264797233896},{"$f":"SUM(AG7:AG372)/Z373","v":3.854322069315497},{"$f":"SUM(AH7:AH372)","v":4088.203491090565},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11637.55102728642},{"$f":"SUM(AS7:AS372)","v":5.573772713576048},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.428075165431611},{"$f":"SUM(AX7:AX372)/229","v":3.29026835703829},{"$f":"SUM(AY7:AY372)/AR373","v":2.9143598904349335},{"$f":"SUM(AZ7:AZ372)","v":5492.124611887839},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11626.664143892296},{"$f":"SUM(BK7:BK372)","v":16.460656107697954},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.07381330664726},{"$f":"SUM(BP7:BP372)/229","v":3.9256287921232613},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6129404162384904},{"$f":"SUM(BR7:BR372)","v":4635.651558184352},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1342.4280723748718},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":993.0770747749962},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6778851297941695}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E06","index":33,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5221.97904374311},null,null,"COP",{"$f":"K13","v":3.7512831763080574},{"$f":"L13","v":2.927565468172205},{"$f":"M13","v":3.512462662814476},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9992295409213601},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9921301312173446},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9976672944690237},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.7512831763080574},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.000770459078639929},{"$f":"1-L3","v":7.869868782655387E-3},{"$f":"1-M3","v":0.002332705530976309}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9992295409213601},null,null,"COP-Inst",{"$f":"K14","v":3.7520542294515917},{"$f":"L14","v":2.9354977630748897},{"$f":"M14","v":3.5148008225836778}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.000770459078639929},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7520542294515917},{"$nulls":10},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R7*Bilans!F7+S7","v":6.2467500000000005},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4236202825469244,"d":"42.36%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E06'!$C$39+'E06'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":3.6005000000000003},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC7*Bilans!F7+AD7","v":4.068083333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.068083333333333},{"$f":"AF7*Z7","v":236.39632249999997},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":18.426834914066824},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ7*Bilans!F7+AK7","v":5.506783333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.48054369308156314,"d":"48.05%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":2.8605333333333327},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU7*Bilans!F7+AV7","v":2.87805},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.87805},{"$f":"AX7*AR7","v":167.2434855},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":26.046072861833533},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$17,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$17,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"BB7*Bilans!F7+BC7","v":6.2467500000000005},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4236202825469244,"d":"42.36%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":3.6005000000000003},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W7<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM7*Bilans!F7+BN7","v":3.8558333333333334},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8558333333333334},{"$f":"BP7*BJ7","v":224.062475},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.441167062891722},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F7*BT7+BU7","v":2.5863233333333335},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.549440196314717}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R8*Bilans!F8+S8","v":5.950185185185185},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5235131181724815,"d":"52.35%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E06'!$C$39+'E06'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":2.8351851851851846},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC8*Bilans!F8+AD8","v":3.723333333333333},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.65308176100629},{"$f":"AF8*Z8","v":253.37775094339625},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":24.4928544866056},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":5.224777777777778},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5961976054271314,"d":"59.62%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":2.1097777777777775},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.712407407407407},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6612299091544376},{"$f":"AX8*AR8","v":184.5829064989518},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":33.62144687019132},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB8*Bilans!F8+BC8","v":5.950185185185185},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5235131181724815,"d":"52.35%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":2.8351851851851846},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM8*Bilans!F8+BN8","v":3.723333333333333},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.65308176100629},{"$f":"BP8*BJ8","v":253.37775094339625},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":24.4928544866056},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.4453111111111108},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.75412353801834}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11642.618142410534},null,{"$f":"F9/F11","v":3088.5781993924625},{"$nulls":9},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R9*Bilans!F9+S9","v":5.89300925925926},{"v":0.5487434106639223,"d":"54.87%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E06'!$C$39+'E06'!$C$40)","v":3.23375},null,2.6592592592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC9*Bilans!F9+AD9","v":3.6441666666666666},3.5754088050314468,258.1802698113208,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.053216591320872},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":5.174638888888889},{"v":0.6249228341215437,"d":"62.49%"},3.23375,null,1.9408888888888884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.68162037037037},2.3274440950384343,168.06473810272536,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":40.02283027917874},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB9*Bilans!F9+BC9","v":5.89300925925926},{"v":0.5487434106639223,"d":"54.87%"},3.23375,null,2.6592592592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM9*Bilans!F9+BN9","v":3.6441666666666666},3.5754088050314468,258.1802698113208,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.053216591320872},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.4205055555555552},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.7925961289078733}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0.5066575894612483},{"$nulls":11},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R10*Bilans!F10+S10","v":5.527384259259259},{"v":0.7224258008317176,"d":"72.24%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E06'!$C$39+'E06'!$C$40)","v":3.993125},null,1.534259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC10*Bilans!F10+AD10","v":3.1379166666666665},2.723474842767295,246.29744740566034,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":42.835405772084094},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":4.854013888888889},{"v":0.8226439172620598,"d":"82.26%"},3.993125,null,0.8608888888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.48474537037037},1.828397536687631,165.3511312303459,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":63.805134090995416},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB10*Bilans!F10+BC10","v":5.527384259259259},{"v":0.7224258008317176,"d":"72.24%"},3.993125,null,1.534259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM10*Bilans!F10+BN10","v":3.1379166666666665},2.723474842767295,246.29744740566034,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":42.835405772084094},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2618805555555554},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":4.058569749606092}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7695720784083404},{"$nulls":11},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R11*Bilans!F11+S11","v":5.577037037037037},{"v":0.6975029884446806,"d":"69.75%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E06'!$C$39+'E06'!$C$40)","v":3.89},null,1.6870370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC11*Bilans!F11+AD11","v":3.2066666666666666},2.78314465408805,244.8054037735849,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":40.76985356594053},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":4.897555555555556},{"v":0.7942737873769227,"d":"79.43%"},3.89,null,1.0075555555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.511481481481481},2.179776380153738,191.73313039832283,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":52.05506447041928},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB11*Bilans!F11+BC11","v":5.577037037037037},{"v":0.6975029884446806,"d":"69.75%"},3.89,null,1.6870370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM11*Bilans!F11+BN11","v":3.2066666666666666},2.78314465408805,244.8054037735849,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":40.76985356594053},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.283422222222222},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":4.020281448897368}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R12*Bilans!F12+S12","v":5.5087268518518515},{"v":0.7319068649491338,"d":"73.19%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E06'!$C$39+'E06'!$C$40)","v":4.031875},null,1.4768518518518512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC12*Bilans!F12+AD12","v":3.112083333333333},2.7010534591194966,246.78174929245282,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":43.635141541560195},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":4.837652777777778},{"v":0.8334362107426985,"d":"83.34%"},4.031875,null,0.8057777777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.4746990740740737},1.8210049790356393,166.3761199095912,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":64.7229696551496},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB12*Bilans!F12+BC12","v":5.5087268518518515},{"v":0.7319068649491338,"d":"73.19%"},4.031875,null,1.4768518518518512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM12*Bilans!F12+BN12","v":3.112083333333333},2.7010534591194966,246.78174929245282,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":43.635141541560195},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.253786111111111},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":4.073146051767212}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11541.518525270549},null,{"$f":"F13/F15","v":4179.616547264573},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7512831763080574},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.927565468172205},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.512462662814476},{"$f":"AE373","v":4.234912740174673},{"$f":"AF373","v":4.050635171788741},null,null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R13*Bilans!F13+S13","v":5.5331018518518515},{"v":0.7195331129983685,"d":"71.95%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E06'!$C$39+'E06'!$C$40)","v":3.98125},null,1.5518518518518514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC13*Bilans!F13+AD13","v":3.145833333333333},2.730345911949685,246.14068396226412,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":42.59295479412613},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":4.8590277777777775},{"v":0.8193511504930685,"d":"81.94%"},3.98125,null,0.8777777777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.487824074074074},1.8306629979035638,165.03426926100627,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":63.52534580814538},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB13*Bilans!F13+BC13","v":5.5331018518518515},{"v":0.7195331129983685,"d":"71.95%"},3.98125,null,1.5518518518518514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM13*Bilans!F13+BN13","v":3.145833333333333},2.730345911949685,246.14068396226412,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":42.59295479412613},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.264361111111111},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":4.054123679723248}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":101.60627472944782},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7520542294515917},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9354977630748897},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5148008225836778},{"$nulls":4},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R14*Bilans!F14+S14","v":5.741342592592592},{"v":0.6181045535548693,"d":"61.81%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E06'!$C$39+'E06'!$C$40)","v":3.54875},null,2.192592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC14*Bilans!F14+AD14","v":3.4341666666666666},2.9805974842767293,237.76226132075465,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":34.52438665161473},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":5.041638888888889},{"v":0.7038881756924281,"d":"70.39%"},3.54875,null,1.4928888888888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.5999537037037035},2.25656359189378,180.0060777253668,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":45.601772699718275},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB14*Bilans!F14+BC14","v":5.741342592592592},{"v":0.6181045535548693,"d":"61.81%"},3.54875,null,2.192592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM14*Bilans!F14+BN14","v":3.4341666666666666},2.9805974842767293,237.76226132075465,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":34.52438665161473},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.3547055555555554},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.8985766090122147}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7613821494759154},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.7695720784083404},{"$f":"F15","v":2.7613821494759154},{"$f":"F28","v":3.4776193333152796},{"$nulls":4},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R15*Bilans!F15+S15","v":5.571921296296296},{"v":0.7000502685837969,"d":"70.01%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E06'!$C$39+'E06'!$C$40)","v":3.900625},null,1.6712962962962958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC15*Bilans!F15+AD15","v":3.199583333333333},2.7769968553459115,244.9727775943396,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":40.97856638941892},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":4.8930694444444445},{"v":0.79717343975748,"d":"79.72%"},3.900625,null,0.9924444444444447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.508726851851852},2.1773855695317956,192.07806801624736,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":52.26329759523019},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB15*Bilans!F15+BC15","v":5.571921296296296},{"v":0.7000502685837969,"d":"70.01%"},3.900625,null,1.6712962962962958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM15*Bilans!F15+BN15","v":3.199583333333333},2.7769968553459115,244.9727775943396,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":40.97856638941892},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.2812027777777777},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":4.0241928904464395}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.668974472189993},{"$f":"F19","v":3.668974472189993},{"$f":"F19","v":3.668974472189993},{"$nulls":4},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R16*Bilans!F16+S16","v":5.975462962962963},{"v":0.5125125900674052,"d":"51.25%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E06'!$C$39+'E06'!$C$40)","v":3.0625},null,2.912962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC16*Bilans!F16+AD16","v":3.7583333333333333},3.6874213836477994,251.11339622641512,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.82396554664847},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":5.246944444444445},{"v":0.5836730372174281,"d":"58.37%"},3.0625,null,2.184444444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.726018518518518},2.674584206848358,182.13918448637315,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":32.845853114312064},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB16*Bilans!F16+BC16","v":5.975462962962963},{"v":0.5125125900674052,"d":"51.25%"},3.0625,null,2.912962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM16*Bilans!F16+BN16","v":3.7583333333333333},3.6874213836477994,251.11339622641512,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.82396554664847},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.456277777777778},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.7373623142514645}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":705.0953239916935},{"$nulls":9},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R17*Bilans!F17+S17","v":5.936342592592593},{"v":0.5295769155780854,"d":"52.96%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E06'!$C$39+'E06'!$C$40)","v":3.14375},null,2.7925925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC17*Bilans!F17+AD17","v":3.7041666666666666},3.634276729559749,254.58108490566045,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":24.86450722505841},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":5.212638888888889},{"v":0.6031014361461192,"d":"60.31%"},3.14375,null,2.068888888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.7049537037037035},2.3476956673654783,164.4560814989518,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":38.49072145769416},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB17*Bilans!F17+BC17","v":5.936342592592593},{"v":0.5295769155780854,"d":"52.96%"},3.14375,null,2.7925925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM17*Bilans!F17+BN17","v":3.7041666666666666},3.634276729559749,254.58108490566045,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":24.86450722505841},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.4393055555555554},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.7633661675112458}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5221.97904374311},{"$nulls":5},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R18*Bilans!F18+S18","v":5.923402777777778},{"v":0.5352708770531204,"d":"53.53%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E06'!$C$39+'E06'!$C$40)","v":3.1706250000000002},null,2.7527777777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC18*Bilans!F18+AD18","v":3.68625},3.6166981132075473,255.68247311320752,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.215416699272243},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":5.201291666666667},{"v":0.6095841577813204,"d":"60.96%"},3.1706250000000002,null,2.030666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.6979861111111108},2.3416483228511527,165.54282818396223,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":38.945450992812006},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB18*Bilans!F18+BC18","v":5.923402777777778},{"v":0.5352708770531204,"d":"53.53%"},3.1706250000000002,null,2.7527777777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM18*Bilans!F18+BN18","v":3.68625},3.6166981132075473,255.68247311320752,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.215416699272243},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.4336916666666664},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.7720472670120504}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.668974472189993},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5744.538119228323},{"$nulls":5},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R19*Bilans!F19+S19","v":5.889097222222222},{"v":0.5504876006745044,"d":"55.05%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E06'!$C$39+'E06'!$C$40)","v":3.241875},null,2.6472222222222226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC19*Bilans!F19+AD19","v":3.63875},3.5700943396226417,258.49268066037735,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.162459900113628},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":5.171208333333333},{"v":0.626908604533112,"d":"62.69%"},3.241875,null,1.9293333333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.6795138888888888},2.3256158280922428,168.38621403301883,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":40.162458851434735},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB19*Bilans!F19+BC19","v":5.889097222222222},{"v":0.5504876006745044,"d":"55.05%"},3.241875,null,2.6472222222222226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM19*Bilans!F19+BN19","v":3.63875},3.5700943396226417,258.49268066037735,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.162459900113628},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.4188083333333332},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.7952573064560036}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6970.344503144939},{"$nulls":5},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R20*Bilans!F20+S20","v":5.66761574074074},{"v":0.6531626647497765,"d":"65.32%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E06'!$C$39+'E06'!$C$40)","v":3.7018750000000002},null,1.9657407407407401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC20*Bilans!F20+AD20","v":3.3320833333333333},2.8919968553459117,241.32267759433958,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":37.22135790051704},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":4.976986111111111},{"v":0.7437985393882399,"d":"74.38%"},3.7018750000000002,null,1.2751111111111104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.5602546296296294},2.2221077917540177,185.423784682914,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":48.44231697465554},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB20*Bilans!F20+BC20","v":5.66761574074074},{"v":0.6531626647497765,"d":"65.32%"},3.7018750000000002,null,1.9657407407407401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM20*Bilans!F20+BN20","v":3.3320833333333333},2.8919968553459117,241.32267759433958,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":37.22135790051704},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.322719444444444},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.952263809543173}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R21*Bilans!F21+S21","v":5.397625},{"v":0.7683935064032793,"d":"76.84%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E06'!$C$39+'E06'!$C$40)","v":4.1475},null,1.2501249999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.0634375},2.658832547169811,250.30249599056606,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":45.674407036000524},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ21*Bilans!F21+AK21","v":4.305511363636363},{"v":0.9633002098262007,"d":"96.33%"},4.1475,null,0.15801136363636292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.2163625000000002},1.6309082547169815,153.53370309905665,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":74.46194453229629},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB21*Bilans!F21+BC21","v":4.905868055555556},{"v":0.8454161328907417,"d":"84.54%"},4.1475,null,0.7583680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM21*Bilans!F21+BN21","v":2.1337500000000005},1.5701179245283023,147.8109014150944,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":77.34489117209678},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.2163625000000002},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.8828155931171}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R22*Bilans!F22+S22","v":6.046782407407408},{"v":0.48197120445905955,"d":"48.20%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E06'!$C$39+'E06'!$C$40)","v":2.914375},null,3.1324074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC22*Bilans!F22+AD22","v":3.857083333333333},3.857083333333333,248.95544375,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.587049800151238},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":5.309486111111111},{"v":0.5488996371797857,"d":"54.89%"},2.914375,null,2.395111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.764421296296296},2.712262403913347,175.06297686058699,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":30.698744295487476},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB22*Bilans!F22+BC22","v":6.046782407407408},{"v":0.48197120445905955,"d":"48.20%"},2.914375,null,3.1324074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM22*Bilans!F22+BN22","v":3.857083333333333},3.857083333333333,248.95544375,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.587049800151238},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.4872194444444444},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.69086854017036}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R23*Bilans!F23+S23","v":5.82349537037037},{"v":0.5800854615919706,"d":"58.01%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E06'!$C$39+'E06'!$C$40)","v":3.378125},null,2.4453703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC23*Bilans!F23+AD23","v":3.5479166666666666},3.4809748427672957,263.42277122641514,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.044083743619858},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":5.113680555555556},{"v":0.6606054021755366,"d":"66.06%"},3.378125,null,1.735555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.6441898148148146},2.294957197763801,173.67088594077566,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":42.53706783513059},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB23*Bilans!F23+BC23","v":5.82349537037037},{"v":0.5800854615919706,"d":"58.01%"},3.378125,null,2.4453703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM23*Bilans!F23+BN23","v":3.5479166666666666},3.4809748427672957,263.42277122641514,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.044083743619858},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.390347222222222},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.840446239214433}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R24*Bilans!F24+S24","v":5.47440625},{"v":0.7442587951889759,"d":"74.43%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E06'!$C$39+'E06'!$C$40)","v":4.074375},null,1.4000312500000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC24*Bilans!F24+AD24","v":3.0908593750000004},2.6826326650943395,247.83501876474054,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":44.4252586463637},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ24*Bilans!F24+AK24","v":4.39137784090909},{"v":0.927812442382898,"d":"92.78%"},4.074375,null,0.31700284090909037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.241590625},1.6494723466981134,152.3865027497052,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":72.25137798676398},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB24*Bilans!F24+BC24","v":4.975946180555556},{"v":0.8188141214069768,"d":"81.88%"},4.074375,null,0.901571180555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM24*Bilans!F24+BN24","v":2.182500000000001},1.6059905660377367,148.3694384433963,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":74.20756542426642},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.241590625},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.84305529416193}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R25*Bilans!F25+S25","v":5.624884259259259},{"v":0.6739027552007243,"d":"67.39%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E06'!$C$39+'E06'!$C$40)","v":3.790625},null,1.8342592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC25*Bilans!F25+AD25","v":3.2729166666666667},2.84064465408805,243.08816627358485,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.86151329809315},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":4.9395138888888885},{"v":0.767408511296377,"d":"76.74%"},3.790625,null,1.1488888888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.5372453703703703},2.2021374912648497,188.4479158149895,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":50.12936314734549},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB25*Bilans!F25+BC25","v":5.624884259259259},{"v":0.6739027552007243,"d":"67.39%"},3.790625,null,1.8342592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM25*Bilans!F25+BN25","v":3.2729166666666667},2.84064465408805,243.08816627358485,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.86151329809315},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.3041805555555555},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.9840627844316794}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11620.370867665964},null,{"$f":"F26/F28","v":3341.4729313078806},{"$nulls":9},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R26*Bilans!F26+S26","v":5.439625},{"v":0.7551071994852586,"d":"75.51%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E06'!$C$39+'E06'!$C$40)","v":4.1075},null,1.3321250000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC26*Bilans!F26+AD26","v":3.0784375},2.6718514150943395,248.96311485849057,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":44.98835501140913},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ26*Bilans!F26+AK26","v":4.35248106060606},{"v":0.9437146176640806,"d":"94.37%"},4.1075,null,0.24498106060605984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.2301625000000005},1.6410629716981138,152.91424770283027,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":73.246549384768},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB26*Bilans!F26+BC26","v":4.944201388888889},{"v":0.8307711755493599,"d":"83.08%"},4.1075,null,0.8367013888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM26*Bilans!F26+BN26","v":2.1604166666666673},1.5897405660377364,148.1320259433963,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":75.61120510347895},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.2301625000000005},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.8609549192043175}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":22.753932334032566},{"$nulls":11},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R27*Bilans!F27+S27","v":5.647754629629629},{"v":0.66276338925253,"d":"66.28%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E06'!$C$39+'E06'!$C$40)","v":3.743125},null,1.9046296296296292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC27*Bilans!F27+AD27","v":3.3045833333333334},2.8681289308176097,242.17046627358488,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.9763785475816},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":4.959569444444444},{"v":0.7547278129541936,"d":"75.47%"},3.743125,null,1.216444444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.549560185185185},2.2128258211041225,186.8399482049266,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":49.2226495918473},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB27*Bilans!F27+BC27","v":5.647754629629629},{"v":0.66276338925253,"d":"66.28%"},3.743125,null,1.9046296296296292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM27*Bilans!F27+BN27","v":3.3045833333333334},2.8681289308176097,242.17046627358488,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.9763785475816},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.3141027777777774},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.9669802431227854}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4776193333152796},{"$nulls":11},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R28*Bilans!F28+S28","v":5.92099537037037},{"v":0.5363329645368998,"d":"53.63%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E06'!$C$39+'E06'!$C$40)","v":3.175625},null,2.7453703703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC28*Bilans!F28+AD28","v":3.6829166666666664},3.613427672955975,255.88488066037738,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":25.28107887247948},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":5.1991805555555555},{"v":0.610793367544565,"d":"61.08%"},3.175625,null,2.0235555555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.6966898148148144},2.34052323549965,165.74415292190773,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":39.03031109216846},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB28*Bilans!F28+BC28","v":5.92099537037037},{"v":0.5363329645368998,"d":"53.63%"},3.175625,null,2.7453703703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM28*Bilans!F28+BN28","v":3.6829166666666664},3.613427672955975,255.88488066037738,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":25.28107887247948},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.432647222222222},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.7736667759059923}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R29*Bilans!F29+S29","v":7.3706249999999995},{"v":0.2743152717713898,"d":"27.43%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E06'!$C$39+'E06'!$C$40)","v":2.021875},null,5.348749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC29*Bilans!F29+AD29","v":4.858958333333334},4.67560141509434,201.63531102594342,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.898201976841847},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ29*Bilans!F29+AK29","v":6.747208333333333},{"v":0.29966097089537036,"d":"29.97%"},2.021875,null,4.725333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU29*Bilans!F29+AV29","v":3.552375},3.4183231132075473,147.4151842570755,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.274427009270934},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB29*Bilans!F29+BC29","v":7.766180555555555},{"v":0.26034354796884646,"d":"26.03%"},2.021875,null,5.744305555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM29*Bilans!F29+BN29","v":4.272083333333334},4.1108726415094345,177.28138266509438,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.532710655704788},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F29*BT29+BU29","v":3.2173583333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.853272482859903}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R30*Bilans!F30+S30","v":6.686625},{"v":0.3592058774045202,"d":"35.92%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E06'!$C$39+'E06'!$C$40)","v":2.401875},null,4.284750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC30*Bilans!F30+AD30","v":4.377625},4.212431603773585,220.07848913915097,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.999322087419817},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ30*Bilans!F30+AK30","v":5.992274999999999},{"v":0.40082856677972895,"d":"40.08%"},2.401875,null,3.5903999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU30*Bilans!F30+AV30","v":3.141975},3.141975,164.152483875,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.45021841357745},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB30*Bilans!F30+BC30","v":7.0821805555555555},{"v":0.3391434292247562,"d":"33.91%"},2.401875,null,4.680305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM30*Bilans!F30+BN30","v":4.01875},3.8670990566037733,202.03659021226414,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.428064038056906},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F30*BT30+BU30","v":2.833305},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.240032400324003}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R31*Bilans!F31+S31","v":6.39975},{"v":0.40021094574006794,"d":"40.02%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E06'!$C$39+'E06'!$C$40)","v":2.56125},null,3.8385000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC31*Bilans!F31+AD31","v":4.175750000000001},4.175750000000001,234.13430250000005,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.321511105789376},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ31*Bilans!F31+AK31","v":5.67565},{"v":0.4512698986019222,"d":"45.13%"},2.56125,null,3.1144000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU31*Bilans!F31+AV31","v":2.96985},2.96985,166.51948950000002,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.354866407394315},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB31*Bilans!F31+BC31","v":6.795305555555555},{"v":0.376914618343546,"d":"37.69%"},2.56125,null,4.234055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM31*Bilans!F31+BN31","v":3.9125},3.764858490566038,211.09561556603774,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":19.211957150911484},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F31*BT31+BU31","v":2.6722300000000003},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.4353330364527}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R37*Bilans!F37+S37","v":5.976967592592593},{"v":0.5118607308146628,"d":"51.19%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E06'!$C$39+'E06'!$C$40)","v":3.059375},null,2.9175925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC37*Bilans!F37+AD37","v":3.7604166666666665},3.689465408805032,250.9758844339623,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.784543362454723},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":5.248263888888889},{"v":0.5829308633807476,"d":"58.29%"},3.059375,null,2.188888888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.7268287037037036},2.6753791055206153,181.99266365303987,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.799930977603964},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB37*Bilans!F37+BC37","v":5.976967592592593},{"v":0.5118607308146628,"d":"51.19%"},3.059375,null,2.9175925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM37*Bilans!F37+BN37","v":3.7604166666666665},3.689465408805032,250.9758844339623,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.784543362454723},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.456930555555555},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.7363693406972347}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R44*Bilans!F44+S44","v":5.920092592592592},{"v":0.5367314700408216,"d":"53.67%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E06'!$C$39+'E06'!$C$40)","v":3.1775},null,2.742592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC44*Bilans!F44+AD44","v":3.6816666666666666},3.612201257861636,255.9605811320755,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":25.305732841174212},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":5.198388888888889},{"v":0.6112470744140813,"d":"61.12%"},3.1775,null,2.020888888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.6962037037037034},2.3401013277428366,165.8195800838574,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":39.0621546666826},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB44*Bilans!F44+BC44","v":5.920092592592592},{"v":0.5367314700408216,"d":"53.67%"},3.1775,null,2.742592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM44*Bilans!F44+BN44","v":3.6816666666666666},3.612201257861636,255.9605811320755,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":25.305732841174212},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.4322555555555554},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.7742744503273147}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R61*Bilans!F61+S61","v":5.843958333333333},{"v":0.5707817903105059,"d":"57.08%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E06'!$C$39+'E06'!$C$40)","v":3.335625},null,2.5083333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC61*Bilans!F61+AD61","v":3.57625},3.508773584905661,261.94749198113215,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":27.446897803350087},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":5.131625},{"v":0.6500133973156651,"d":"65.00%"},3.335625,null,1.7959999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.655208333333333},2.3045204402515718,172.0439734669811,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":41.7895837753936},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB61*Bilans!F61+BC61","v":5.843958333333333},{"v":0.5707817903105059,"d":"57.08%"},3.335625,null,2.5083333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM61*Bilans!F61+BN61","v":3.57625},3.508773584905661,261.94749198113215,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":27.446897803350087},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.399225},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.826235555231377}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R71*Bilans!F71+S71","v":6.569625},{"v":0.37549707936145515,"d":"37.55%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E06'!$C$39+'E06'!$C$40)","v":2.466875},null,4.10275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC71*Bilans!F71+AD71","v":4.2952916666666665},4.133205188679245,222.38710517688676,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.792887560992174},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ71*Bilans!F71+AK71","v":5.8631416666666665},{"v":0.4207428611225211,"d":"42.07%"},2.466875,null,3.3962666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU71*Bilans!F71+AV71","v":3.071775},3.071775,165.276853875,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.595551431989644},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB71*Bilans!F71+BC71","v":6.9651805555555555},{"v":0.35417244109090257,"d":"35.42%"},2.466875,null,4.498305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM71*Bilans!F71+BN71","v":3.975416666666667},3.8254009433962266,205.82569775943398,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.14409810292422},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F71*BT71+BU71","v":2.767611666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.3169393345766838}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R77*Bilans!F77+S77","v":6.2445},{"v":0.42397309632476576,"d":"42.40%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E06'!$C$39+'E06'!$C$40)","v":2.6475},null,3.5970000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC77*Bilans!F77+AD77","v":4.0665000000000004},4.0665000000000004,236.42631000000003,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":18.44352637403172},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ77*Bilans!F77+AK77","v":5.5043},{"v":0.4809875915193576,"d":"48.10%"},2.6475,null,2.8568,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU77*Bilans!F77+AV77","v":2.8767},2.8767,167.251338,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":26.071748878923767},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB77*Bilans!F77+BC77","v":6.640055555555556},{"v":0.39871654353628233,"d":"39.87%"},2.6475,null,3.9925555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM77*Bilans!F77+BN77","v":3.855},3.7095283018867926,215.67197547169812,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":20.218365758754864},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F77*BT77+BU77","v":2.58506},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.551174827663575}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R94*Bilans!F94+S94","v":6.030833333333334},{"v":0.4887384275252176,"d":"48.87%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E06'!$C$39+'E06'!$C$40)","v":2.9475000000000002},null,3.0833333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC94*Bilans!F94+AD94","v":3.835},3.835,250.5789,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":21.978774445893094},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":5.2955000000000005},{"v":0.5566046643376451,"d":"55.66%"},2.9475000000000002,null,2.3480000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU94*Bilans!F94+AV94","v":2.755833333333333},2.703836477987421,176.6686754716981,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":31.173704728896755},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB94*Bilans!F94+BC94","v":6.030833333333334},{"v":0.4887384275252176,"d":"48.87%"},2.9475000000000002,null,3.0833333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM94*Bilans!F94+BN94","v":3.835},3.835,250.5789,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":21.978774445893094},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.4802999999999997},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.701165181631255}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R104*Bilans!F104+S104","v":8.3411625},{"v":0.16836681937319892,"d":"16.84%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E06'!$C$39+'E06'!$C$40)","v":1.4043750000000002},null,6.936787499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.8433125},5.622810141509434,159.15364105542452,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.493808092584471},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ104*Bilans!F104+AK104","v":8.3411625},{"v":0.16836681937319892,"d":"16.84%"},1.4043750000000002,null,6.936787499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.8433125},5.622810141509434,159.15364105542452,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.493808092584471},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB104*Bilans!F104+BC104","v":7.5267180555555555},{"v":0.18658530711980306,"d":"18.66%"},1.4043750000000002,null,6.122343055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.683749999999999},5.469268867924527,154.80765530660375,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.676111722014516},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.8614425},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.377349915219507}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.7939041666666666},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.4196710292937027}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F119*BT119+BU119","v":4.3252516666666665},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.1224198514845574}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F136*BT136+BU136","v":4.618836666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.9875134503565475}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F142*BT142+BU142","v":4.354196666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.1083108326909135}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.8414375},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.896131056117114}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F169*BT169+BU169","v":5.114347500000001},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.7949503822335107}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F175*BT175+BU175","v":4.588513333333334},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.0006479949206493}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F185*BT185+BU185","v":5.392081666666667},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.7024964693598545}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F201*BT201+BU201","v":5.212209166666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.7612493486846832}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.10519999999999996},{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":3.306000000000001},{"$f":"Bilans!F211*BT211+BU211","v":5.594538333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.6408860665595584}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.851085833333332},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.8923598376514679}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.10519999999999996},{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":3.306000000000001},{"$f":"Bilans!F234*BT234+BU234","v":5.877701666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.5618349689405242}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F244*BT244+BU244","v":4.406573333333333},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.0832513850520287}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R250*Bilans!F250+S250","v":8.538383333333334},{"v":0.1402490323109566,"d":"14.02%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E06'!$C$39+'E06'!$C$40)","v":1.1975},null,7.340883333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC250*Bilans!F250+AD250","v":6.001916666666666},5.775429245283019,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ250*Bilans!F250+AK250","v":8.538383333333334},{"v":0.1402490323109566,"d":"14.02%"},1.1975,null,{"$f":"AL250-AN250","v":7.340883333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU250*Bilans!F250+AV250","v":6.001916666666666},5.775429245283019,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB250*Bilans!F250+BC250","v":7.723938888888888},{"v":0.1550374772802305,"d":"15.50%"},1.1975,null,{"$f":"BD250-BF250","v":6.5264388888888885},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.821666666666665},5.601981132075471,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F250*BT250+BU250","v":4.089556666666667},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.244742095108924}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E06'!$C$39+'E06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB260*Bilans!F260+BC260","v":6.0055555555555555},{"v":0,"d":"0.00%"},0,null,6.0055555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8929166666666668},1.821485849056604,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F260*BT260+BU260","v":5.2328841666666674},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.7542906946949743}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R277*Bilans!F277+S277","v":8.892904166666666},{"v":0.09284087453620567,"d":"9.28%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E06'!$C$39+'E06'!$C$40)","v":0.8256250000000005},null,8.067279166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.287020833333333},6.049774764150944,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ277*Bilans!F277+AK277","v":8.892904166666666},{"v":0.09284087453620567,"d":"9.28%"},0.8256250000000005,null,8.067279166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.287020833333333},6.049774764150944,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB277*Bilans!F277+BC277","v":8.07845972222222},{"v":0.10220079425894418,"d":"10.22%"},0.8256250000000005,null,7.25283472222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM277*Bilans!F277+BN277","v":6.069583333333332},5.840542452830188,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F277*BT277+BU277","v":4.499610833333334},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.0401764374807967}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R286*Bilans!F286+S286","v":8.582475},{"v":0.13413962755498848,"d":"13.41%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E06'!$C$39+'E06'!$C$40)","v":1.1512499999999999},null,7.431225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC286*Bilans!F286+AD286","v":6.037375},5.809549528301887,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ286*Bilans!F286+AK286","v":8.582475},{"v":0.13413962755498848,"d":"13.41%"},1.1512499999999999,null,7.431225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU286*Bilans!F286+AV286","v":6.037375},5.809549528301887,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB286*Bilans!F286+BC286","v":7.768030555555555},{"v":0.1482035879965285,"d":"14.82%"},1.1512499999999999,null,6.616780555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM286*Bilans!F286+BN286","v":5.852499999999999},5.631650943396226,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F286*BT286+BU286","v":4.140555},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.217094085213214}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R292*Bilans!F292+S292","v":7.99375},{"v":0.20688037529319778,"d":"20.69%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E06'!$C$39+'E06'!$C$40)","v":1.6537499999999998},null,6.340000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.489833333333333},5.282669811320755,181.14274783018865,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.373436459194624},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ292*Bilans!F292+AK292","v":7.416666666666668},{"v":0.22297752808988758,"d":"22.30%"},1.6537499999999998,null,5.762916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU292*Bilans!F292+AV292","v":3.96575},3.8160990566037736,130.85403665094336,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.591444389645158},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB292*Bilans!F292+BC292","v":8.249305555555555},{"v":0.20047142015321154,"d":"20.05%"},1.6537499999999998,null,6.595555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM292*Bilans!F292+BN292","v":3.934166666666668},3.7857075471698125,129.81191179245283,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.684500043609896},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F292*BT292+BU292","v":3.5967833333333337},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.5522805099000494}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R309*Bilans!F309+S309","v":7.6125},{"v":0.24729064039408868,"d":"24.73%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E06'!$C$39+'E06'!$C$40)","v":1.8825},null,5.7299999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC309*Bilans!F309+AD309","v":5.073},4.881566037735849,194.1886969811321,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.51224127735068},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ309*Bilans!F309+AK309","v":7.01},{"v":0.2685449358059915,"d":"26.85%"},1.8825,null,5.1274999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU309*Bilans!F309+AV309","v":3.7064999999999997},3.566632075471698,141.88062396226414,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.387859166329424},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB309*Bilans!F309+BC309","v":7.868055555555555},{"v":0.2392586054721977,"d":"23.93%"},1.8825,null,5.985555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM309*Bilans!F309+BN309","v":3.781666666666668},3.638962264150945,144.7579188679246,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":14.101877479065662},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F309*BT309+BU309","v":3.3598999999999997},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.732224173338493}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R315*Bilans!F315+S315","v":8.237499999999999},{"v":0.18300455235204866,"d":"18.30%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E06'!$C$39+'E06'!$C$40)","v":1.5075000000000005},null,6.729999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.756333333333332},5.539113207547169,170.49390452830193,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.168331556376101},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ315*Bilans!F315+AK315","v":7.676666666666666},{"v":0.1963742943986106,"d":"19.64%"},1.5075000000000005,null,6.169166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU315*Bilans!F315+AV315","v":4.131499999999999},3.9755943396226407,122.36879377358493,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.987487808871588},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB315*Bilans!F315+BC315","v":8.493055555555555},{"v":0.1774979558462797,"d":"17.75%"},1.5075000000000005,null,6.985555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.031666666666668},3.879528301886794,119.41188113207556,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.234800962964764},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F315*BT315+BU315","v":3.748233333333333},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.449153823579109}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R325*Bilans!F325+S325","v":6.918374999999999},{"v":0.3285634271053536,"d":"32.86%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E06'!$C$39+'E06'!$C$40)","v":2.2731250000000003},null,4.645249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC325*Bilans!F325+AD325","v":4.540708333333333},4.369360849056603,214.7759325353774,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.512408608616289},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ325*Bilans!F325+AK325","v":6.248058333333333},{"v":0.36381302457963616,"d":"36.38%"},2.2731250000000003,null,3.9749333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU325*Bilans!F325+AV325","v":3.2810249999999996},3.1572127358490563,155.1927920306604,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":20.08415501432704},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB325*Bilans!F325+BC325","v":7.3139305555555545},{"v":0.3107938997688962,"d":"31.08%"},2.2731250000000003,null,5.040805555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM325*Bilans!F325+BN325","v":4.104583333333333},3.949693396226415,194.1471788915095,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.054398060513417},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F325*BT325+BU325","v":2.9634283333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":3.0977634575269524}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R342*Bilans!F342+S342","v":6.104259259259259},{"v":0.457877013621333,"d":"45.79%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E06'!$C$39+'E06'!$C$40)","v":2.795},null,3.3092592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC342*Bilans!F342+AD342","v":3.9366666666666665},3.9366666666666665,242.81359999999998,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":20.21182049110923},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":5.359888888888889},{"v":0.5214660337071664,"d":"52.15%"},2.795,null,2.5648888888888894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU342*Bilans!F342+AV342","v":2.79537037037037},2.7426275331935708,169.16526624737944,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":29.01130359008332},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB342*Bilans!F342+BC342","v":6.104259259259259},{"v":0.457877013621333,"d":"45.79%"},2.795,null,3.3092592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM342*Bilans!F342+BN342","v":3.9366666666666665},3.9366666666666665,242.81359999999998,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":20.21182049110923},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.5121555555555553},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.6542323104549443}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R352*Bilans!F352+S352","v":5.978773148148148},{"v":0.5110789327985195,"d":"51.11%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E06'!$C$39+'E06'!$C$40)","v":3.055625},null,2.9231481481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC352*Bilans!F352+AD352","v":3.7629166666666665},3.691918238993711,250.81046556603775,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.73729436215429},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":5.249847222222222},{"v":0.5820407472175116,"d":"58.20%"},3.055625,null,2.194222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.7278009259259255},2.6763329839273235,181.81668126310274,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":32.74486042144141},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB352*Bilans!F352+BC352","v":5.978773148148148},{"v":0.5110789327985195,"d":"51.11%"},3.055625,null,2.9231481481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM352*Bilans!F352+BN352","v":3.7629166666666665},3.691918238993711,250.81046556603775,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.73729436215429},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.4577138888888888},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.7351784686988934}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R358*Bilans!F358+S358","v":6.1196064814814815},{"v":0.45152004599666373,"d":"45.15%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E06'!$C$39+'E06'!$C$40)","v":2.763125},null,3.3564814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC358*Bilans!F358+AD358","v":3.9579166666666663},3.9579166666666663,241.09649374999998,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.853967786082748},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":5.373347222222223},{"v":0.5142278891959026,"d":"51.42%"},2.763125,null,2.6102222222222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.8036342592592587},2.750735499650594,167.56105296121592,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":28.567032348250677},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB358*Bilans!F358+BC358","v":6.1196064814814815},{"v":0.45152004599666373,"d":"45.15%"},2.763125,null,3.3564814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM358*Bilans!F358+BN358","v":3.9579166666666663},3.9579166666666663,241.09649374999998,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.853967786082748},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.518813888888889},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.644572566673247}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R369*Bilans!F369+S369","v":6.169125},{"v":0.43594107754341177,"d":"43.59%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E06'!$C$39+'E06'!$C$40)","v":2.689375},null,3.47975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC369*Bilans!F369+AD369","v":4.013458333333333},4.013458333333333,237.37599312499998,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.010300758904933},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ369*Bilans!F369+AK369","v":5.421108333333334},{"v":0.4960932035730701,"d":"49.61%"},2.689375,null,2.7317333333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU369*Bilans!F369+AV369","v":2.831475},2.831475,167.467588875,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":26.946044022991547},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB369*Bilans!F369+BC369","v":6.564680555555555},{"v":0.40967339952650655,"d":"40.97%"},2.689375,null,3.8753055555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM369*Bilans!F369+BN369","v":3.8270833333333334},3.8270833333333334,226.35284374999998,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.936082743603702},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F369*BT369+BU369","v":2.5427383333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.6102810421573075}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R370*Bilans!F370+S370","v":6.0633333333333335},{"v":0.47498625618471685,"d":"47.50%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E06'!$C$39+'E06'!$C$40)","v":2.88},null,3.1833333333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC370*Bilans!F370+AD370","v":3.88},3.88,247.2336,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.18525773195876},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":5.324},{"v":0.540946656649136,"d":"54.09%"},2.88,null,2.444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU370*Bilans!F370+AV370","v":2.773333333333333},2.721006289308176,173.38252075471698,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":30.208970968934914},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB370*Bilans!F370+BC370","v":6.0633333333333335},{"v":0.47498625618471685,"d":"47.50%"},2.88,null,3.1833333333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM370*Bilans!F370+BN370","v":3.88},3.88,247.2336,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.18525773195876},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.4943999999999997},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.6802437459910204}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R371*Bilans!F371+S371","v":6.304125},{"v":0.4147086233220312,"d":"41.47%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E06'!$C$39+'E06'!$C$40)","v":2.614375},null,3.68975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC371*Bilans!F371+AD371","v":4.108458333333333},4.108458333333333,235.59954312499997,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.005549526890665},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ371*Bilans!F371+AK371","v":5.570108333333334},{"v":0.46935801667531896,"d":"46.94%"},2.614375,null,2.9557333333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU371*Bilans!F371+AV371","v":2.912475},2.912475,167.015878875,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.399376818685138},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB371*Bilans!F371+BC371","v":6.699680555555555},{"v":0.3902238290797447,"d":"39.02%"},2.614375,null,4.085305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM371*Bilans!F371+BN371","v":3.877083333333333},3.7307783018867924,213.9414817216981,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.828315706293264},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F371*BT371+BU371","v":2.6185383333333334},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.505772622512687}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11642.618142410534},{"$f":"SUM(AA7:AA372)","v":0.5066575894612483},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.234912740174673},{"$f":"SUM(AF7:AF372)/229","v":4.050635171788741},{"$f":"SUM(AG7:AG372)/Z373","v":3.7695720784083404},{"$f":"SUM(AH7:AH372)","v":4213.402247658291},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11541.518525270549},{"$f":"SUM(AS7:AS372)","v":101.60627472944782},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3749330107552944},{"$f":"SUM(AX7:AX372)/229","v":3.1783181293061613},{"$f":"SUM(AY7:AY372)/AR373","v":2.7613821494759154},{"$f":"SUM(AZ7:AZ372)","v":5961.76770706012},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11620.370867665964},{"$f":"SUM(BK7:BK372)","v":22.753932334032566},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9668207423580775},{"$f":"SUM(BP7:BP372)/229","v":3.7917653209194997},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4776193333152796},{"$f":"SUM(BR7:BR372)","v":4735.961323143504},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1339.1756823493474},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1008.5767960848191},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.668974472189993}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B08","index":34,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5669.232428305776},null,null,"COP",{"$f":"K13","v":3.379620499951495},{"$f":"L13","v":2.920216084536951},{"$f":"M13","v":3.210258999275521},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999265119392466},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9992353117594097},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999265119392466},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.379620499951495},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.3488060753401641E-4},{"$f":"1-L3","v":7.6468824059028329E-4},{"$f":"1-M3","v":7.3488060753401641E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999265119392466},null,null,"COP-Inst",{"$f":"K14","v":3.3803559210057},{"$f":"L14","v":2.9209813579731385},{"$f":"M14","v":3.210994420329726}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.3488060753401641E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.3803559210057},{"$nulls":10},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R7*Bilans!F7+S7","v":9.215},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2871676614215953,"d":"28.72%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B08'!$C$39+'B08'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":6.56875},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC7*Bilans!F7+AD7","v":3.6759666666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.5372509433962263},{"$f":"AF7*Z7","v":205.54965232075472},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":21.192135135322548},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":7.9308499999999995},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3336653700423032,"d":"33.37%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":5.284599999999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU7*Bilans!F7+AV7","v":3.1964833333333336},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.075861320754717},{"$f":"AX7*AR7","v":178.73830134905663},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":24.371027228759054},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$17,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$17,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"BB7*Bilans!F7+BC7","v":9.215},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2871676614215953,"d":"28.72%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":6.56875},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W7<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM7*Bilans!F7+BN7","v":3.4118333333333335},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.2830849056603775},{"$f":"BP7*BJ7","v":190.78006386792453},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":22.832763134074888},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F7*BT7+BU7","v":2.7151033333333334},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.3810867849105803}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R8*Bilans!F8+S8","v":8.538888888888888},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3648015614834093,"d":"36.48%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B08'!$C$39+'B08'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":5.423888888888888},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC8*Bilans!F8+AD8","v":3.3233333333333337},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.197924528301887},{"$f":"AF8*Z8","v":221.80804528301888},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":27.978896690070208},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":7.576444444444444},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.41114272305977595,"d":"41.11%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":4.461444444444444},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU8*Bilans!F8+AV8","v":2.9033333333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9033333333333333},{"$f":"AX8*AR8","v":201.3752},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":30.817818599311135},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB8*Bilans!F8+BC8","v":8.538888888888888},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3648015614834093,"d":"36.48%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":5.423888888888888},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM8*Bilans!F8+BN8","v":3.3233333333333337},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.197924528301887},{"$f":"BP8*BJ8","v":221.80804528301888},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":27.978896690070208},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F8*BT8+BU8","v":2.492177777777778},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.6835253415130005}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3378.9020210372423},{"$nulls":9},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R9*Bilans!F9+S9","v":8.406944444444443},{"v":0.3846522385593921,"d":"38.47%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B08'!$C$39+'B08'!$C$40)","v":3.23375},null,5.173194444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC9*Bilans!F9+AD9","v":3.244166666666667},3.1217452830188686,225.4212268867925,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":29.83936598117284},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":7.486722222222222},{"v":0.43193134512210507,"d":"43.19%"},3.23375,null,4.252972222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU9*Bilans!F9+AV9","v":2.8241666666666667},2.8241666666666667,203.93307500000003,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":32.98349955739157},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB9*Bilans!F9+BC9","v":8.406944444444443},{"v":0.3846522385593921,"d":"38.47%"},3.23375,null,5.173194444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM9*Bilans!F9+BN9","v":3.244166666666667},3.1217452830188686,225.4212268867925,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":29.83936598117284},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F9*BT9+BU9","v":2.4372888888888893},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.766480059811448}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R10*Bilans!F10+S10","v":7.563194444444444},{"v":0.5279680470112937,"d":"52.80%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B08'!$C$39+'B08'!$C$40)","v":3.993125},null,3.570069444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC10*Bilans!F10+AD10","v":2.737916666666667},2.686257861635221,242.9317297169812,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":43.428872434824335},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":6.912972222222223},{"v":0.5776278092314369,"d":"57.76%"},3.993125,null,2.9198472222222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU10*Bilans!F10+AV10","v":2.3179166666666666},2.274182389937107,205.6656844339623,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":51.29806233493273},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB10*Bilans!F10+BC10","v":7.563194444444444},{"v":0.5279680470112937,"d":"52.80%"},3.993125,null,3.570069444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM10*Bilans!F10+BN10","v":2.737916666666667},2.686257861635221,242.9317297169812,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":43.428872434824335},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F10*BT10+BU10","v":2.0862888888888893},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":4.400157643023763}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4458308431286904},{"$nulls":11},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R11*Bilans!F11+S11","v":7.677777777777777},{"v":0.506657018813314,"d":"50.67%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B08'!$C$39+'B08'!$C$40)","v":3.89},null,3.787777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC11*Bilans!F11+AD11","v":2.806666666666667},2.7537106918239003,242.2163924528303,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":41.20563584871185},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":6.990888888888889},{"v":0.5564385390508281,"d":"55.64%"},3.89,null,3.1008888888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU11*Bilans!F11+AV11","v":2.3866666666666663},2.341635220125786,205.97023396226416,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":48.45690696175333},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB11*Bilans!F11+BC11","v":7.677777777777777},{"v":0.506657018813314,"d":"50.67%"},3.89,null,3.787777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM11*Bilans!F11+BN11","v":2.806666666666667},2.7537106918239003,242.2163924528303,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":41.20563584871185},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F11*BT11+BU11","v":2.1339555555555556},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":4.301870287832715}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R12*Bilans!F12+S12","v":7.520138888888888},{"v":0.5361436882445287,"d":"53.61%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B08'!$C$39+'B08'!$C$40)","v":4.031875},null,3.4882638888888877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC12*Bilans!F12+AD12","v":2.7120833333333336},2.660911949685535,243.11422028301894,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":44.29340475318198},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":6.883694444444444},{"v":0.5857138245370502,"d":"58.57%"},4.031875,null,2.851819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU12*Bilans!F12+AV12","v":2.292083333333333},2.248836477987421,205.46494481132075,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":52.40970215205628},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB12*Bilans!F12+BC12","v":7.520138888888888},{"v":0.5361436882445287,"d":"53.61%"},4.031875,null,3.4882638888888877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM12*Bilans!F12+BN12","v":2.7120833333333336},2.660911949685535,243.11422028301894,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":44.29340475318198},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F12*BT12+BU12","v":2.068377777777778},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":4.438260794825789}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11642.700322414466},null,{"$f":"F13/F15","v":4036.5068906361207},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.379620499951495},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.920216084536951},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.210258999275521},{"$f":"AE373","v":3.8030962183406105},{"$f":"AF373","v":3.6696204018565832},null,null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R13*Bilans!F13+S13","v":7.576388888888888},{"v":0.5254812098991751,"d":"52.55%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B08'!$C$39+'B08'!$C$40)","v":3.98125},null,3.595138888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC13*Bilans!F13+AD13","v":2.7458333333333336},2.694025157232705,242.86636792452836,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":43.167191548966954},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":6.921944444444445},{"v":0.5751635298366709,"d":"57.52%"},3.98125,null,2.9406944444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU13*Bilans!F13+AV13","v":2.325833333333333},2.2819496855345913,205.71776415094342,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":50.962341868092494},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB13*Bilans!F13+BC13","v":7.576388888888888},{"v":0.5254812098991751,"d":"52.55%"},3.98125,null,3.595138888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM13*Bilans!F13+BN13","v":2.7458333333333336},2.694025157232705,242.86636792452836,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":43.167191548966954},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F13*BT13+BU13","v":2.091777777777778},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":4.388611494741315}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0.4244775855288987},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.3803559210057},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9209813579731385},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.210994420329726},{"$nulls":4},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R14*Bilans!F14+S14","v":8.056944444444444},{"v":0.4404585416307534,"d":"44.05%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B08'!$C$39+'B08'!$C$40)","v":3.54875},null,4.5081944444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC14*Bilans!F14+AD14","v":3.034166666666667},3.034166666666667,242.035475,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":33.91484756934907},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":7.248722222222222},{"v":0.48956904281980734,"d":"48.96%"},3.54875,null,3.6999722222222218,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU14*Bilans!F14+AV14","v":2.6141666666666667},2.6141666666666667,208.53207499999996,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.3637105514823},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB14*Bilans!F14+BC14","v":8.056944444444444},{"v":0.4404585416307534,"d":"44.05%"},3.54875,null,4.5081944444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM14*Bilans!F14+BN14","v":3.034166666666667},3.034166666666667,242.035475,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":33.91484756934907},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F14*BT14+BU14","v":2.2916888888888893},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":4.005779337897329}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8843504143206533},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.4458308431286904},{"$f":"F15","v":2.8843504143206533},{"$f":"F28","v":3.2388390437884613},{"$nulls":4},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R15*Bilans!F15+S15","v":7.665972222222222},{"v":0.5088232629767189,"d":"50.88%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B08'!$C$39+'B08'!$C$40)","v":3.900625},null,3.765347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC15*Bilans!F15+AD15","v":2.7995833333333335},2.746761006289309,242.30552216981138,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":41.42965104697356},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":6.982861111111111},{"v":0.5585998257638742,"d":"55.86%"},3.900625,null,3.0822361111111114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU15*Bilans!F15+AV15","v":2.379583333333333},2.334685534591195,205.9542844339623,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":48.74204611882601},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB15*Bilans!F15+BC15","v":7.665972222222222},{"v":0.5088232629767189,"d":"50.88%"},3.900625,null,3.765347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM15*Bilans!F15+BN15","v":2.7995833333333335},2.746761006289309,242.30552216981138,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":41.42965104697356},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F15*BT15+BU15","v":2.1290444444444447},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":4.311793501518678}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.0816296925755036},{"$f":"F19","v":3.0816296925755036},{"$f":"F19","v":3.0816296925755036},{"$nulls":4},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R16*Bilans!F16+S16","v":8.597222222222221},{"v":0.3562197092084007,"d":"35.62%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B08'!$C$39+'B08'!$C$40)","v":3.0625},null,5.534722222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC16*Bilans!F16+AD16","v":3.358333333333334},3.231603773584906,220.0722169811321,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":27.18433513355714},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":7.616111111111111},{"v":0.40210810416514703,"d":"40.21%"},3.0625,null,4.553611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU16*Bilans!F16+AV16","v":2.9383333333333335},2.9383333333333335,200.10049999999998,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":29.897560975609753},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB16*Bilans!F16+BC16","v":8.597222222222221},{"v":0.3562197092084007,"d":"35.62%"},3.0625,null,5.534722222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM16*Bilans!F16+BN16","v":3.358333333333334},3.231603773584906,220.0722169811321,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":27.18433513355714},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F16*BT16+BU16","v":2.5164444444444447},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.6480042387848814}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":839.4833261176047},{"$nulls":9},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R17*Bilans!F17+S17","v":8.506944444444445},{"v":0.36955102040816323,"d":"36.96%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B08'!$C$39+'B08'!$C$40)","v":3.14375},null,5.363194444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC17*Bilans!F17+AD17","v":3.304166666666667},3.1794811320754723,222.72265330188688,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":28.421146799198873},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":7.554722222222222},{"v":0.416130455564952,"d":"41.61%"},3.14375,null,4.410972222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU17*Bilans!F17+AV17","v":2.8841666666666668},2.8841666666666668,202.03587500000003,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.33123374747183},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB17*Bilans!F17+BC17","v":8.506944444444445},{"v":0.36955102040816323,"d":"36.96%"},3.14375,null,5.363194444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM17*Bilans!F17+BN17","v":3.304166666666667},3.1794811320754723,222.72265330188688,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":28.421146799198873},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F17*BT17+BU17","v":2.478888888888889},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.7032720753025545}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5669.232428305776},{"$nulls":5},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R18*Bilans!F18+S18","v":8.477083333333333},{"v":0.37402310149913987,"d":"37.40%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B08'!$C$39+'B08'!$C$40)","v":3.1706250000000002},null,5.306458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC18*Bilans!F18+AD18","v":3.2862500000000003},3.1622405660377364,223.55459681603776,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":28.839219564585054},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":7.534416666666666},{"v":0.42081890878524114,"d":"42.08%"},3.1706250000000002,null,4.363791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU18*Bilans!F18+AV18","v":2.86625},2.86625,202.62954374999998,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":31.817374618403836},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB18*Bilans!F18+BC18","v":8.477083333333333},{"v":0.37402310149913987,"d":"37.40%"},3.1706250000000002,null,5.306458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM18*Bilans!F18+BN18","v":3.2862500000000003},3.1622405660377364,223.55459681603776,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":28.839219564585054},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F18*BT18+BU18","v":2.466466666666667},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.7219233991945293}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.0816296925755036},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6070.474387026925},{"$nulls":5},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R19*Bilans!F19+S19","v":8.397916666666665},{"v":0.38603324237162,"d":"38.60%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B08'!$C$39+'B08'!$C$40)","v":3.241875},null,5.156041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC19*Bilans!F19+AD19","v":3.2387500000000005},3.116533018867925,225.65257323113212,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":29.96998569709628},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":7.480583333333334},{"v":0.4333719518308509,"d":"43.34%"},3.241875,null,4.238708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU19*Bilans!F19+AV19","v":2.81875},2.81875,204.09159375000002,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.136124168514414},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB19*Bilans!F19+BC19","v":8.397916666666665},{"v":0.38603324237162,"d":"38.60%"},3.241875,null,5.156041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM19*Bilans!F19+BN19","v":3.2387500000000005},3.116533018867925,225.65257323113212,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":29.96998569709628},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F19*BT19+BU19","v":2.4335333333333335},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.7722926882721968}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6653.360895065922},{"$nulls":5},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R20*Bilans!F20+S20","v":7.886805555555555},{"v":0.46937571541780404,"d":"46.94%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B08'!$C$39+'B08'!$C$40)","v":3.7018750000000002},null,4.184930555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC20*Bilans!F20+AD20","v":2.932083333333334},2.932083333333334,244.66769375,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":36.71247974989341},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":7.1330277777777775},{"v":0.5189766695613909,"d":"51.90%"},3.7018750000000002,null,3.4311527777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU20*Bilans!F20+AV20","v":2.512083333333333},2.464685534591195,205.66568443396227,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":43.67455745945876},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB20*Bilans!F20+BC20","v":7.886805555555555},{"v":0.46937571541780404,"d":"46.94%"},3.7018750000000002,null,4.184930555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM20*Bilans!F20+BN20","v":2.932083333333334},2.932083333333334,244.66769375,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":36.71247974989341},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F20*BT20+BU20","v":2.2209111111111115},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":4.133438728850021}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R21*Bilans!F21+S21","v":7.4016874999999995},{"v":0.5603451915526021,"d":"56.03%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B08'!$C$39+'B08'!$C$40)","v":4.1475},null,3.2541874999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC21*Bilans!F21+AD21","v":2.661},2.610792452830189,245.78000150943402,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":46.51484259821351},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ21*Bilans!F21+AK21","v":6.590749999999998},{"v":0.629291051852976,"d":"62.93%"},4.1475,null,2.443249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU21*Bilans!F21+AV21","v":2.01125},1.7456132075471695,164.33202735849056,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":69.5690199151512},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB21*Bilans!F21+BC21","v":7.748666666666666},{"v":0.5352533769250625,"d":"53.53%"},4.1475,null,3.601166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.8999999999999995},1.864150943396226,175.49116981132073,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.14526113360327},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F21*BT21+BU21","v":2.01125},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":5.2431013051584845}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R22*Bilans!F22+S22","v":8.761805555555554},{"v":0.33262265197749075,"d":"33.26%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B08'!$C$39+'B08'!$C$40)","v":2.914375},null,5.847430555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC22*Bilans!F22+AD22","v":3.4570833333333337},3.3266273584905663,214.7171628537736,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":25.02926869385816},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":7.728027777777777},{"v":0.37711756269567126,"d":"37.71%"},2.914375,null,4.813652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU22*Bilans!F22+AV22","v":3.0370833333333334},2.92247641509434,188.63124021226417,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.490580649326542},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB22*Bilans!F22+BC22","v":8.761805555555554},{"v":0.33262265197749075,"d":"33.26%"},2.914375,null,5.847430555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM22*Bilans!F22+BN22","v":3.4570833333333337},3.3266273584905663,214.7171628537736,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":25.02926869385816},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F22*BT22+BU22","v":2.5849111111111114},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.5513793725982405}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R23*Bilans!F23+S23","v":8.246527777777777},{"v":0.4096421052631579,"d":"40.96%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B08'!$C$39+'B08'!$C$40)","v":3.378125},null,4.868402777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC23*Bilans!F23+AD23","v":3.147916666666667},3.147916666666667,238.21859375000008,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":31.01122435473197},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":7.377638888888889},{"v":0.457887008415068,"d":"45.79%"},3.378125,null,3.999513888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU23*Bilans!F23+AV23","v":2.7279166666666663},2.7279166666666663,206.43509375,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":35.78582556896289},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB23*Bilans!F23+BC23","v":8.246527777777777},{"v":0.4096421052631579,"d":"40.96%"},3.378125,null,4.868402777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM23*Bilans!F23+BN23","v":3.147916666666667},3.147916666666667,238.21859375000008,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":31.01122435473197},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F23*BT23+BU23","v":2.3705555555555557},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.872509960159362}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R24*Bilans!F24+S24","v":7.475421875},{"v":0.5450361288138001,"d":"54.50%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B08'!$C$39+'B08'!$C$40)","v":4.074375},null,3.4010468750000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC24*Bilans!F24+AD24","v":2.6902500000000003},2.6394905660377366,243.84933594339626,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":45.15138320001714},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ24*Bilans!F24+AK24","v":6.8076875},{"v":0.598496185378662,"d":"59.85%"},4.074375,null,2.7333125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU24*Bilans!F24+AV24","v":2.0478125},2.009174528301887,185.61758879716982,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":59.316225803800954},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB24*Bilans!F24+BC24","v":7.807166666666666},{"v":0.5218762675319685,"d":"52.19%"},4.074375,null,3.7327916666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.9487499999999998},1.9119811320754716,176.63837688679243,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":62.331498988503476},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F24*BT24+BU24","v":2.0478125},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":5.1735922478254235}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R25*Bilans!F25+S25","v":7.788194444444444},{"v":0.48671422202407494,"d":"48.67%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B08'!$C$39+'B08'!$C$40)","v":3.790625},null,3.997569444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC25*Bilans!F25+AD25","v":2.8729166666666672},2.8729166666666672,245.84984375000002,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.42497461928933},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":7.065972222222222},{"v":0.5364619164619164,"d":"53.65%"},3.790625,null,3.2753472222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU25*Bilans!F25+AV25","v":2.4529166666666664},2.406635220125786,205.94780896226413,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":45.86974755327906},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB25*Bilans!F25+BC25","v":7.788194444444444},{"v":0.48671422202407494,"d":"48.67%"},3.790625,null,3.997569444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM25*Bilans!F25+BN25","v":2.8729166666666672},2.8729166666666672,245.84984375000002,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.42497461928933},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F25*BT25+BU25","v":2.179888888888889},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":4.211223813650032}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3594.845141295155},{"$nulls":9},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R26*Bilans!F26+S26","v":7.442020833333333},{"v":0.5519334186222941,"d":"55.19%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B08'!$C$39+'B08'!$C$40)","v":4.1075},null,3.3345208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC26*Bilans!F26+AD26","v":2.677},2.6264905660377362,244.7363909433963,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":45.76532714577167},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ26*Bilans!F26+AK26","v":6.709416666666666},{"v":0.6121992721672277,"d":"61.22%"},4.1075,null,2.601916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU26*Bilans!F26+AV26","v":2.03125},1.7629716981132073,164.27370283018868,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":68.18158234113714},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB26*Bilans!F26+BC26","v":7.780666666666666},{"v":0.5279110616056893,"d":"52.79%"},4.1075,null,3.673166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.9266666666666663},1.8903144654088049,176.13950188679246,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":63.58846752728241},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F26*BT26+BU26","v":2.03125},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":5.20476923076923}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R27*Bilans!F27+S27","v":7.840972222222222},{"v":0.4773802143299974,"d":"47.74%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B08'!$C$39+'B08'!$C$40)","v":3.743125},null,4.097847222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC27*Bilans!F27+AD27","v":2.904583333333334},2.904583333333334,245.24849375000005,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.49975039449146},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":7.101861111111111},{"v":0.5270625462026777,"d":"52.71%"},3.743125,null,3.358736111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU27*Bilans!F27+AV27","v":2.484583333333333},2.4377044025157235,205.82757122641513,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":44.681853094080154},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB27*Bilans!F27+BC27","v":7.840972222222222},{"v":0.4773802143299974,"d":"47.74%"},3.743125,null,4.097847222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM27*Bilans!F27+BN27","v":2.904583333333334},2.904583333333334,245.24849375000005,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.49975039449146},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F27*BT27+BU27","v":2.2018444444444447},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":4.169231856120626}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2388390437884613},{"$nulls":11},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R28*Bilans!F28+S28","v":8.471527777777776},{"v":0.37485859496680063,"d":"37.49%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B08'!$C$39+'B08'!$C$40)","v":3.175625},null,5.295902777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC28*Bilans!F28+AD28","v":3.282916666666667},3.159033018867925,223.7069232311321,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":28.917504012901006},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":7.530638888888888},{"v":0.4216939687129984,"d":"42.17%"},3.175625,null,4.355013888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU28*Bilans!F28+AV28","v":2.8629166666666666},2.8629166666666666,202.73744374999998,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":31.908490758259354},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB28*Bilans!F28+BC28","v":8.471527777777776},{"v":0.37485859496680063,"d":"37.49%"},3.175625,null,5.295902777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM28*Bilans!F28+BN28","v":3.282916666666667},3.159033018867925,223.7069232311321,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":28.917504012901006},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F28*BT28+BU28","v":2.464155555555556},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.7254141603614483}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R29*Bilans!F29+S29","v":11.712499999999999},{"v":0.1726254002134472,"d":"17.26%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B08'!$C$39+'B08'!$C$40)","v":2.021875},null,9.690624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC29*Bilans!F29+AD29","v":4.558416666666667},4.386400943396227,189.1635406839623,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.682664151746877},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":8.405375000000001},{"v":0.2405454842883274,"d":"24.05%"},2.021875,null,6.3835000000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU29*Bilans!F29+AV29","v":3.3879583333333336},3.260110849056604,140.59228036556607,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":17.064220382597828},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB29*Bilans!F29+BC29","v":12.579166666666666},{"v":0.1607320304736668,"d":"16.07%"},2.021875,null,10.557291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM29*Bilans!F29+BN29","v":3.8280833333333333},3.683627358490566,158.8564298349057,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":15.102301233530834},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F29*BT29+BU29","v":3.076408333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.983999198199199}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R30*Bilans!F30+S30","v":10.192499999999999},{"v":0.23565121412803533,"d":"23.57%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B08'!$C$39+'B08'!$C$40)","v":2.401875},null,7.790624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC30*Bilans!F30+AD30","v":4.02135},3.8696009433962266,202.16730128773588,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":17.41679593990605},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":8.116575},{"v":0.2959222332079726,"d":"29.59%"},2.401875,null,5.714699999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU30*Bilans!F30+AV30","v":3.2714250000000002},3.147975,164.46595387500003,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.409334572225006},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB30*Bilans!F30+BC30","v":11.059166666666666},{"v":0.21718408560018085,"d":"21.72%"},2.401875,null,8.657291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM30*Bilans!F30+BN30","v":3.5747500000000003},3.439853773584906,179.71516040094343,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":19.592707840531833},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F30*BT30+BU30","v":2.856515},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.213706211940074}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R31*Bilans!F31+S31","v":9.555},{"v":0.26805337519623235,"d":"26.81%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B08'!$C$39+'B08'!$C$40)","v":2.56125},null,6.99375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC31*Bilans!F31+AD31","v":3.7961000000000005},3.652850943396227,204.81535239622644,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":19.801054332852445},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":7.99545},{"v":0.3203384424891657,"d":"32.03%"},2.56125,null,5.434200000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU31*Bilans!F31+AV31","v":3.22255},3.1009443396226417,173.86994912264151,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.325249368649413},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB31*Bilans!F31+BC31","v":10.421666666666667},{"v":0.24576203422357265,"d":"24.58%"},2.56125,null,7.8604166666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM31*Bilans!F31+BN31","v":3.4685},3.33761320754717,187.1399725471698,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":21.671264913634474},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F31*BT31+BU31","v":2.76429},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.32092508383708}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R37*Bilans!F37+S37","v":8.600694444444445},{"v":0.3557125555106984,"d":"35.57%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B08'!$C$39+'B08'!$C$40)","v":3.059375},null,5.5413194444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC37*Bilans!F37+AD37","v":3.360416666666667},3.2336084905660383,219.96621757075476,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":27.13756172276722},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":7.618472222222222},{"v":0.40157329589995083,"d":"40.16%"},3.059375,null,4.5590972222222215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU37*Bilans!F37+AV37","v":2.9404166666666667},2.9404166666666667,200.02184375000002,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":29.843474564262436},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB37*Bilans!F37+BC37","v":8.600694444444445},{"v":0.3557125555106984,"d":"35.57%"},3.059375,null,5.5413194444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM37*Bilans!F37+BN37","v":3.360416666666667},3.2336084905660383,219.96621757075476,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":27.13756172276722},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F37*BT37+BU37","v":2.5178888888888893},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.6459114778694675}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R44*Bilans!F44+S44","v":8.469444444444443},{"v":0.3751721876024927,"d":"37.52%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B08'!$C$39+'B08'!$C$40)","v":3.1775},null,5.291944444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC44*Bilans!F44+AD44","v":3.281666666666667},3.1578301886792457,223.76384716981136,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":28.946901681952617},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":7.529222222222222},{"v":0.42202234257633225,"d":"42.20%"},3.1775,null,4.351722222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU44*Bilans!F44+AV44","v":2.861666666666667},2.861666666666667,202.7777,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":31.942714036109493},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB44*Bilans!F44+BC44","v":8.469444444444443},{"v":0.3751721876024927,"d":"37.52%"},3.1775,null,5.291944444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM44*Bilans!F44+BN44","v":3.281666666666667},3.1578301886792457,223.76384716981136,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":28.946901681952617},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F44*BT44+BU44","v":2.463288888888889},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.7267248845265586}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R61*Bilans!F61+S61","v":8.29375},{"v":0.40218538055764885,"d":"40.22%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B08'!$C$39+'B08'!$C$40)","v":3.335625},null,4.958124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC61*Bilans!F61+AD61","v":3.1762500000000005},3.1762500000000005,237.12294375000005,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":30.320330578512394},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":7.40975},{"v":0.4501670096831877,"d":"45.02%"},3.335625,null,4.074125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU61*Bilans!F61+AV61","v":2.75625},2.75625,205.76784375,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":34.94057142857143},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB61*Bilans!F61+BC61","v":8.29375},{"v":0.40218538055764885,"d":"40.22%"},3.335625,null,4.958124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM61*Bilans!F61+BN61","v":3.1762500000000005},3.1762500000000005,237.12294375000005,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":30.320330578512394},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F61*BT61+BU61","v":2.3902000000000005},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.8406827880512084}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R71*Bilans!F71+S71","v":9.9325},{"v":0.2483639567077775,"d":"24.84%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B08'!$C$39+'B08'!$C$40)","v":2.466875},null,7.465624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC71*Bilans!F71+AD71","v":3.9294833333333337},3.7812009433962266,203.44751675943397,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.356191865766917},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":8.067175},{"v":0.30579168048294475,"d":"30.58%"},2.466875,null,5.600300000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU71*Bilans!F71+AV71","v":3.251491666666667},3.1287938679245286,168.34475406367926,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.183772063591324},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB71*Bilans!F71+BC71","v":10.799166666666666},{"v":0.22843197777606297,"d":"22.84%"},2.466875,null,8.332291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM71*Bilans!F71+BN71","v":3.531416666666667},3.3981556603773586,182.83776530660379,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":20.425329777945585},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F71*BT71+BU71","v":2.8189016666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.2565875243371973}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R77*Bilans!F77+S77","v":9.209999999999999},{"v":0.28745928338762217,"d":"28.75%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B08'!$C$39+'B08'!$C$40)","v":2.6475},null,6.562499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC77*Bilans!F77+AD77","v":3.6742},3.535550943396226,205.55693184905658,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":21.213270916117796},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":7.9299},{"v":0.3338629743124125,"d":"33.39%"},2.6475,null,5.2824,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU77*Bilans!F77+AV77","v":3.1961},3.0754924528301886,178.80913120754715,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":24.386533587810145},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB77*Bilans!F77+BC77","v":10.076666666666666},{"v":0.26273569302017863,"d":"26.27%"},2.6475,null,7.429166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM77*Bilans!F77+BN77","v":3.411},3.2822830188679246,190.83193471698115,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":22.85013192612137},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F77*BT77+BU77","v":2.7143800000000002},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.3819877835822543}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R94*Bilans!F94+S94","v":8.725},{"v":0.33782234957020063,"d":"33.78%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B08'!$C$39+'B08'!$C$40)","v":2.9475000000000002},null,5.7775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC94*Bilans!F94+AD94","v":3.4350000000000005},3.3053773584905666,215.97335660377362,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":25.500446956075006},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":7.702999999999999},{"v":0.3826431260547839,"d":"38.26%"},2.9475000000000002,null,4.7555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU94*Bilans!F94+AV94","v":3.015},2.9012264150943397,189.56613396226416,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":29.052748024582968},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB94*Bilans!F94+BC94","v":8.725},{"v":0.33782234957020063,"d":"33.78%"},2.9475000000000002,null,5.7775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM94*Bilans!F94+BN94","v":3.4350000000000005},3.3053773584905666,215.97335660377362,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":25.500446956075006},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F94*BT94+BU94","v":2.5696000000000003},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.5725404732254047}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R104*Bilans!F104+S104","v":12.847904359944888},{"v":0.10930770969764787,"d":"10.93%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B08'!$C$39+'B08'!$C$40)","v":1.4043750000000002},null,11.443529359944888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC104*Bilans!F104+AD104","v":5.090725},4.898622169811321,138.65550051650945,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.4538204283279885},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ104*Bilans!F104+AK104","v":12.847904359944888},{"v":0.10930770969764787,"d":"10.93%"},1.4043750000000002,null,11.443529359944888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU104*Bilans!F104+AV104","v":5.090725},4.898622169811321,138.65550051650945,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.4538204283279885},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB104*Bilans!F104+BC104","v":13.646208737838446},{"v":0.1029131993346932,"d":"10.29%"},1.4043750000000002,null,12.241833737838446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM104*Bilans!F104+BN104","v":4.47375},4.304929245283019,121.85102228773586,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.481777032690696},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F104*BT104+BU104","v":3.3288625000000005},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.7576987634664993}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F116*BT116+BU116","v":3.3129375000000003},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.770954779557417}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F119*BT119+BU119","v":3.438225},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.6699823309992805}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F136*BT136+BU136","v":3.5074500000000004},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.617286062524056}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F142*BT142+BU142","v":3.44505},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.6646928201332343}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F152*BT152+BU152","v":3.5599375},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.5786969574606293}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F169*BT169+BU169","v":3.6242875000000003},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":2.5329116412536257}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F175*BT175+BU175","v":3.5003000000000006},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.622632345798931}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F185*BT185+BU185","v":3.6897750000000005},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":2.4879565827184584}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F201*BT201+BU201","v":3.6473625000000003},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":2.5168872027389653}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.04739999999999998},{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.746000000000001},{"$f":"Bilans!F211*BT211+BU211","v":3.7771475000000003},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":2.4304054845620935}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F217*BT217+BU217","v":3.5622125000000002},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":2.5770500777255707}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.04739999999999998},{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.746000000000001},{"$f":"Bilans!F234*BT234+BU234","v":3.9047325000000006},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":2.3509933138825767}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F244*BT244+BU244","v":3.4574000000000003},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.655174408515069}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R250*Bilans!F250+S250","v":13.49350891362991},{"v":0.08874637484326964,"d":"8.87%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B08'!$C$39+'B08'!$C$40)","v":1.1975},null,12.29600891362991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC250*Bilans!F250+AD250","v":5.308633333333334},5.108307547169812,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ250*Bilans!F250+AK250","v":13.49350891362991},{"v":0.08874637484326964,"d":"8.87%"},1.1975,null,{"$f":"AL250-AN250","v":12.29600891362991},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU250*Bilans!F250+AV250","v":5.308633333333334},5.108307547169812,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB250*Bilans!F250+BC250","v":14.291813291523468},{"v":0.08378922783088988,"d":"8.38%"},1.1975,null,{"$f":"BD250-BF250","v":13.094313291523468},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM250*Bilans!F250+BN250","v":4.611666666666666},4.437641509433962,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F250*BT250+BU250","v":3.3826500000000004},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.713848609817746}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B08'!$C$39+'B08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB260*Bilans!F260+BC260","v":8.666666666666666},{"v":0,"d":"0.00%"},0,null,8.666666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8929166666666668},1.821485849056604,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F260*BT260+BU260","v":3.6522375000000005},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":2.5135276662593817}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R277*Bilans!F277+S277","v":14.654036736719297},{"v":0.05634113076372968,"d":"5.63%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B08'!$C$39+'B08'!$C$40)","v":0.8256250000000005},null,13.828411736719296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC277*Bilans!F277+AD277","v":5.700341666666667},5.4852344339622645,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ277*Bilans!F277+AK277","v":14.654036736719297},{"v":0.05634113076372968,"d":"5.63%"},0.8256250000000005,null,13.828411736719296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU277*Bilans!F277+AV277","v":5.700341666666667},5.4852344339622645,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB277*Bilans!F277+BC277","v":15.452341114612857},{"v":0.05343041509866939,"d":"5.34%"},0.8256250000000005,null,14.626716114612856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM277*Bilans!F277+BN277","v":4.859583333333333},4.676202830188679,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F277*BT277+BU277","v":3.4793375},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.638433322435665}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R286*Bilans!F286+S286","v":13.637843466417497},{"v":0.08441583911964491,"d":"8.44%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B08'!$C$39+'B08'!$C$40)","v":1.1512499999999999},null,12.486593466417498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC286*Bilans!F286+AD286","v":5.35735},5.155185849056604,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ286*Bilans!F286+AK286","v":13.637843466417497},{"v":0.08441583911964491,"d":"8.44%"},1.1512499999999999,null,12.486593466417498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU286*Bilans!F286+AV286","v":5.35735},5.155185849056604,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB286*Bilans!F286+BC286","v":14.436147844311057},{"v":0.07974772857800014,"d":"7.97%"},1.1512499999999999,null,13.284897844311057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM286*Bilans!F286+BN286","v":4.6425},4.4673113207547175,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F286*BT286+BU286","v":3.3946750000000003},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.7042353097130065}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R292*Bilans!F292+S292","v":12.361742922150253},{"v":0.1337796789995322,"d":"13.38%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B08'!$C$39+'B08'!$C$40)","v":1.6537499999999998},null,10.707992922150252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC292*Bilans!F292+AD292","v":4.87725},4.693202830188679,160.92992504716977,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.425141337482247},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ292*Bilans!F292+AK292","v":8.802333333333333},{"v":0.18787632067254892,"d":"18.79%"},1.6537499999999998,null,7.148583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU292*Bilans!F292+AV292","v":3.5482500000000003},3.414353773584906,117.0781908962264,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":12.955335894662236},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB292*Bilans!F292+BC292","v":10.310536401501356},{"v":0.16039417694691335,"d":"16.04%"},1.6537499999999998,null,8.656786401501355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM292*Bilans!F292+BN292","v":4.7875},4.606839622641509,157.9685306603773,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.601831976654891},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.24045},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.8329398694625745}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R309*Bilans!F309+S309","v":12.082422437958286},{"v":0.15580484871029796,"d":"15.58%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B08'!$C$39+'B08'!$C$40)","v":1.8825},null,10.199922437958286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC309*Bilans!F309+AD309","v":4.7095},4.531783018867925,180.27432849056606,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.323622465229855},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ309*Bilans!F309+AK309","v":8.538},{"v":0.22048489107519326,"d":"22.05%"},1.8825,null,6.6555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU309*Bilans!F309+AV309","v":3.4415000000000004},3.3116320754716986,131.73672396226416,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":15.495743135260787},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB309*Bilans!F309+BC309","v":10.031215917309389},{"v":0.1876641890193638,"d":"18.77%"},1.8825,null,8.148715917309389,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM309*Bilans!F309+BN309","v":4.635},4.460094339622641,177.42255283018866,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.505631067961168},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.1458999999999997},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.9180838551765795}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R315*Bilans!F315+S315","v":12.54032487105987},{"v":0.12021219669348097,"d":"12.02%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B08'!$C$39+'B08'!$C$40)","v":1.5075000000000005},null,11.03282487105987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC315*Bilans!F315+AD315","v":4.9845},4.796405660377358,147.63336622641515,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.278323980811107},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ315*Bilans!F315+AK315","v":8.971333333333334},{"v":0.16803522330385678,"d":"16.80%"},1.5075000000000005,null,7.4638333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU315*Bilans!F315+AV315","v":3.6165000000000003},3.480028301886793,107.11527113207552,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":11.409734793959064},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB315*Bilans!F315+BC315","v":10.489118350410973},{"v":0.14372037283199646,"d":"14.37%"},1.5075000000000005,null,8.981618350410972,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM315*Bilans!F315+BN315","v":4.885},4.70066037735849,144.68632641509438,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.446940815220668},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F315*BT315+BU315","v":3.3009},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.7810597109879125}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R325*Bilans!F325+S325","v":10.7075},{"v":0.21229278543077285,"d":"21.23%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B08'!$C$39+'B08'!$C$40)","v":2.2731250000000003},null,8.434375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC325*Bilans!F325+AD325","v":4.203316666666667},4.044700943396227,198.81727487264158,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":15.677290085816923},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":8.214425},{"v":0.2767235686003585,"d":"27.67%"},2.2731250000000003,null,5.9413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU325*Bilans!F325+AV325","v":3.3109083333333333},3.185968396226415,156.6062765165095,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.902881043988142},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB325*Bilans!F325+BC325","v":11.574166666666665},{"v":0.19639642882856942,"d":"19.64%"},2.2731250000000003,null,9.301041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM325*Bilans!F325+BN325","v":3.6605833333333333},3.522448113207547,173.14593700471704,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":18.00167041843487},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F325*BT325+BU325","v":2.9310183333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":3.1320172568009643}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R342*Bilans!F342+S342","v":8.894444444444444},{"v":0.31424109931292943,"d":"31.42%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B08'!$C$39+'B08'!$C$40)","v":2.795},null,6.099444444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC342*Bilans!F342+AD342","v":3.536666666666667},3.4032075471698118,209.909841509434,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":23.38006098575151},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":7.8182222222222215},{"v":0.35749815246432837,"d":"35.75%"},2.795,null,5.023222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU342*Bilans!F342+AV342","v":3.1166666666666667},2.999056603773585,184.9818113207547,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":26.530743000943694},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB342*Bilans!F342+BC342","v":8.894444444444444},{"v":0.31424109931292943,"d":"31.42%"},2.795,null,6.099444444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM342*Bilans!F342+BN342","v":3.536666666666667},3.4032075471698118,209.909841509434,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":23.38006098575151},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F342*BT342+BU342","v":2.640088888888889},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.4771556513248707}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R352*Bilans!F352+S352","v":8.604861111111111},{"v":0.355104511338875,"d":"35.51%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B08'!$C$39+'B08'!$C$40)","v":3.055625},null,5.549236111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC352*Bilans!F352+AD352","v":3.362916666666667},3.2360141509433964,219.83862134433963,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":27.08151012703433},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":7.621305555555556},{"v":0.4009319633920989,"d":"40.09%"},3.055625,null,4.565680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU352*Bilans!F352+AV352","v":2.9429166666666666},2.9429166666666666,199.92704375,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.778671952428148},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB352*Bilans!F352+BC352","v":8.604861111111111},{"v":0.355104511338875,"d":"35.51%"},3.055625,null,5.549236111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM352*Bilans!F352+BN352","v":3.362916666666667},3.2360141509433964,219.83862134433963,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":27.08151012703433},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F352*BT352+BU352","v":2.5196222222222224},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.643403332069181}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R358*Bilans!F358+S358","v":8.92986111111111},{"v":0.3094253052336885,"d":"30.94%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B08'!$C$39+'B08'!$C$40)","v":2.763125},null,6.16673611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC358*Bilans!F358+AD358","v":3.557916666666667},3.4236556603773587,208.5519845518868,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":22.952176794362195},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":7.842305555555555},{"v":0.35233579977543455,"d":"35.23%"},2.763125,null,5.0791805555555545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU358*Bilans!F358+AV358","v":3.1379166666666665},3.0195047169811318,183.93312983490563,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":26.024251446960413},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB358*Bilans!F358+BC358","v":8.92986111111111},{"v":0.3094253052336885,"d":"30.94%"},2.763125,null,6.16673611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM358*Bilans!F358+BN358","v":3.557916666666667},3.4236556603773587,208.5519845518868,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":22.952176794362195},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F358*BT358+BU358","v":2.6548222222222226},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.4578586555283044}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R369*Bilans!F369+S369","v":9.0425},{"v":0.29741498479402817,"d":"29.74%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B08'!$C$39+'B08'!$C$40)","v":2.689375},null,6.353125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC369*Bilans!F369+AD369","v":3.615016666666667},3.4786009433962266,205.7418527971698,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":21.933257433521444},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":7.8980749999999995},{"v":0.34051018760900603,"d":"34.05%"},2.689375,null,5.208699999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU369*Bilans!F369+AV369","v":3.1832583333333333},3.0631353773584906,181.1691418938679,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":24.90815475018121},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB369*Bilans!F369+BC369","v":9.909166666666666},{"v":0.2714027415692541,"d":"27.14%"},2.689375,null,7.219791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM369*Bilans!F369+BN369","v":3.3830833333333334},3.255419811320755,192.54180474056602,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":23.436931155446143},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F369*BT369+BU369","v":2.6901483333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.412451234101713}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R370*Bilans!F370+S370","v":8.799999999999999},{"v":0.3272727272727273,"d":"32.73%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B08'!$C$39+'B08'!$C$40)","v":2.88},null,5.919999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC370*Bilans!F370+AD370","v":3.4800000000000004},3.3486792452830194,213.377841509434,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":24.546632860040567},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":7.754},{"v":0.37142120196027856,"d":"37.14%"},2.88,null,4.874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU370*Bilans!F370+AV370","v":3.06},2.9445283018867925,187.6253433962264,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":27.915778546712804},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB370*Bilans!F370+BC370","v":8.799999999999999},{"v":0.3272727272727273,"d":"32.73%"},2.88,null,5.919999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM370*Bilans!F370+BN370","v":3.4800000000000004},3.3486792452830194,213.377841509434,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":24.546632860040567},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F370*BT370+BU370","v":2.6008000000000004},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.5296831744078743}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R371*Bilans!F371+S371","v":9.3425},{"v":0.2798367674605298,"d":"27.98%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B08'!$C$39+'B08'!$C$40)","v":2.614375},null,6.7281249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC371*Bilans!F371+AD371","v":3.721016666666667},3.5806009433962265,205.3295610990566,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":20.65995378134323},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":7.955075},{"v":0.32864240751972795,"d":"32.86%"},2.614375,null,5.3407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU371*Bilans!F371+AV371","v":3.2062583333333334},3.085267452830189,176.92466208254717,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.976867850513557},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB371*Bilans!F371+BC371","v":10.209166666666667},{"v":0.2560811362337768,"d":"25.61%"},2.614375,null,7.594791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM371*Bilans!F371+BN371","v":3.4330833333333333},3.3035330188679244,189.4411009669811,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":22.392707921336367},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F371*BT371+BU371","v":2.7335483333333332},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.358272428571168}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":3.8030962183406105},{"$f":"SUM(AF7:AF372)/229","v":3.6696204018565832},{"$f":"SUM(AG7:AG372)/Z373","v":3.4458308431286904},{"$f":"SUM(AH7:AH372)","v":4539.286060916682},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11642.700322414466},{"$f":"SUM(AS7:AS372)","v":0.4244775855288987},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2623387787481826},{"$f":"SUM(AX7:AX372)/229","v":3.155163250212847},{"$f":"SUM(AY7:AY372)/AR373","v":2.8843504143206533},{"$f":"SUM(AZ7:AZ372)","v":5523.414527676828},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.5944881368267816},{"$f":"SUM(BP7:BP372)/229","v":3.4712432946087697},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2388390437884613},{"$f":"SUM(BR7:BR372)","v":4940.528019637831},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1124.7948377900589},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1129.946367389094},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.0816296925755036}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B06","index":35,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":6357.5027305481235},null,null,"COP",{"$f":"K13","v":3.179367748468927},{"$f":"L13","v":2.0916737974745496},{"$f":"M13","v":3.120782814892099},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9945755149962558},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9641231419213719},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9805607457086211},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.179367748468927},null,null,"Udział 2ŹC",{"$f":"1-K3","v":5.4244850037441505E-3},{"$f":"1-L3","v":0.03587685807862806},{"$f":"1-M3","v":0.019439254291378938}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9945755149962558},null,null,"COP-Inst",{"$f":"K14","v":3.1848218189964568},{"$f":"L14","v":2.128885701762139},{"$f":"M14","v":3.1406074452135284}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":5.4244850037441505E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1848218189964568},{"$nulls":10},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R7*Bilans!F7+S7","v":5.1146666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5173846454640251,"d":"51.74%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B06'!$C$39+'B06'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":2.4684166666666663},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC7*Bilans!F7+AD7","v":3.8231333333333337},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7509987421383655},{"$f":"AF7*Z7","v":217.97053690566042},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.984517498735762},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ7*Bilans!F7+AK7","v":3.5553166666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.7443078206817021,"d":"74.43%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":0.9090666666666665},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.358016666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.046580503144654},{"$f":"AX7*AR7","v":118.92679303773585},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":36.627877518044365},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB7*Bilans!F7+BC7","v":5.1146666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5173846454640251,"d":"51.74%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":2.4684166666666663},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W7<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM7*Bilans!F7+BN7","v":3.535416666666667},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4687106918239},{"$f":"BP7*BJ7","v":201.56677830188684},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":21.610882734236885},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.18229},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY7","v":4.206590324842253}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R8*Bilans!F8+S8","v":4.8462962962962965},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.6427588842185709,"d":"64.28%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B06'!$C$39+'B06'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":1.7312962962962963},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC8*Bilans!F8+AD8","v":3.435666666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.9818993710691823},{"$f":"AF8*Z8","v":206.8245403773585},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":30.005841534457375},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ8*Bilans!F8+AK8","v":3.456925925925926},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.9010896000514266,"d":"90.11%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":0.34192592592592597},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU8*Bilans!F8+AV8","v":2.1194074074074076},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.5595639412997906},{"$f":"AX8*AR8","v":108.17135496855347},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":57.37142135091246},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB8*Bilans!F8+BC8","v":4.8462962962962965},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.6427588842185709,"d":"64.28%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":1.7312962962962963},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W8<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM8*Bilans!F8+BN8","v":3.435666666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9818993710691823},{"$f":"BP8*BJ8","v":206.8245403773585},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":30.005841534457375},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F8*BT8+BU8","v":1.9621629629629629},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY8","v":4.678510487292935}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11576.342175984553},null,{"$f":"F9/F11","v":3482.2587860741723},{"$nulls":9},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R9*Bilans!F9+S9","v":4.802314814814816},{"v":0.6733731803721198,"d":"67.34%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B06'!$C$39+'B06'!$C$40)","v":3.23375},null,1.5685648148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC9*Bilans!F9+AD9","v":3.348583333333334},2.906317610062893,209.86519462264152,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":32.0511769523993},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ9*Bilans!F9+AK9","v":3.4560462962962966},{"v":0.935679016645546,"d":"93.57%"},3.23375,null,0.22229629629629644,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU9*Bilans!F9+AV9","v":2.064870370370371},1.519432914046122,109.71825072327049,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":61.306359194198976},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB9*Bilans!F9+BC9","v":4.802314814814816},{"v":0.6733731803721198,"d":"67.34%"},3.23375,null,1.5685648148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W9<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM9*Bilans!F9+BN9","v":3.348583333333334},2.906317610062893,209.86519462264152,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":32.0511769523993},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F9*BT9+BU9","v":1.911848148148148},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY9","v":4.801636578141377}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":66.78262401544012},{"$nulls":11},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R10*Bilans!F10+S10","v":4.521064814814816},{"v":0.8832266653013157,"d":"88.32%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B06'!$C$39+'B06'!$C$40)","v":3.993125},null,0.5279398148148156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC10*Bilans!F10+AD10","v":2.7917083333333337},2.054275943396227,185.7784449410378,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":56.78942518653567},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ10*Bilans!F10+AK10","v":3.4504212962962963},{"v":1,"d":"100.00%"},3.993125,null,-0.5427037037037037,0.13590952041413773,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":78.14402252134745},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":12.290977478652547},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU10*Bilans!F10+AV10","v":1.7161203703703707},1.262805555555556,98.68070577341605,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":95.68221046444062},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.521064814814816},{"v":0.8832266653013157,"d":"88.32%"},3.993125,null,0.5279398148148156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W10<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM10*Bilans!F10+BN10","v":2.7917083333333337},2.054275943396227,185.7784449410378,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":56.78942518653567},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":1.590098148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY10","v":5.773228533528679}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.324377332976877},{"$nulls":11},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R11*Bilans!F11+S11","v":4.559259259259259},{"v":0.8532087733549959,"d":"85.32%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B06'!$C$39+'B06'!$C$40)","v":3.89},null,0.6692592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC11*Bilans!F11+AD11","v":2.8673333333333337},2.109924528301887,185.588961509434,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":53.778416468442046},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ11*Bilans!F11+AK11","v":3.4511851851851856},{"v":1,"d":"100.00%"},3.89,null,-0.43881481481481455,0.1128058649909549,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":78.03759611539562},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":9.922403884604392},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU11*Bilans!F11+AV11","v":1.7634814814814816},1.2976561844863734,101.26596922159291,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":90.37707452779503},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.559259259259259},{"v":0.8532087733549959,"d":"85.32%"},3.89,null,0.6692592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W11<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM11*Bilans!F11+BN11","v":2.8673333333333337},2.109924528301887,185.588961509434,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":53.778416468442046},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":1.6337925925925925},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY11","v":5.6188282659751}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R12*Bilans!F12+S12","v":4.506712962962963},{"v":0.8946376290513124,"d":"89.46%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B06'!$C$39+'B06'!$C$40)","v":4.031875},null,0.47483796296296266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC12*Bilans!F12+AD12","v":2.7632916666666665},2.0333655660377357,185.77844494103775,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":57.963433613989274},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ12*Bilans!F12+AK12","v":3.4501342592592597},{"v":1,"d":"100.00%"},4.031875,null,-0.5817407407407407,0.14428541081773136,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":78.18236344063799},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":13.182636559362027},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU12*Bilans!F12+AV12","v":1.6983240740740742},1.2497101677148847,97.70529452774576,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":97.70851247967764},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.506712962962963},{"v":0.8946376290513124,"d":"89.46%"},4.031875,null,0.47483796296296266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W12<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM12*Bilans!F12+BN12","v":2.7632916666666665},2.0333655660377357,185.77844494103775,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":57.963433613989274},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":1.5736796296296292},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY12","v":5.833461796897343}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11142.68312724231},null,{"$f":"F13/F15","v":5599.903822823698},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.179367748468927},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.0916737974745496},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.120782814892099},{"$nulls":4},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R13*Bilans!F13+S13","v":4.525462962962964},{"v":0.8797442455242965,"d":"87.97%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B06'!$C$39+'B06'!$C$40)","v":3.98125},null,0.5442129629629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC13*Bilans!F13+AD13","v":2.800416666666667},2.0606839622641515,185.77065919811326,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":56.43441795520355},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ13*Bilans!F13+AK13","v":3.4505092592592597},{"v":1,"d":"100.00%"},3.98125,null,-0.5307407407407405,0.13331007616721896,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":78.13209663352521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":12.01790336647479},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU13*Bilans!F13+AV13","v":1.7215740740740744},1.2668186582809227,98.9791978259578,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":95.06492054827987},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB13*Bilans!F13+BC13","v":4.525462962962964},{"v":0.8797442455242965,"d":"87.97%"},3.98125,null,0.5442129629629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W13<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM13*Bilans!F13+BN13","v":2.800416666666667},2.0606839622641515,185.77065919811326,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":56.43441795520355},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F13*BT13+BU13","v":1.5951296296296293},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY13","v":5.755018168731208}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":500.4416727576784},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1848218189964568},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.128885701762139},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1406074452135284},{"$nulls":4},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R14*Bilans!F14+S14","v":4.6856481481481485},{"v":0.7573658729374567,"d":"75.74%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B06'!$C$39+'B06'!$C$40)","v":3.54875},null,1.1368981481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC14*Bilans!F14+AD14","v":3.1175833333333336},2.705827044025157,215.84382330188672,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":38.03025778281904},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ14*Bilans!F14+AK14","v":3.453712962962963},{"v":1,"d":"100.00%"},3.54875,null,-0.09503703703703703,0.026780426075952667,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":77.63372541192123},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":2.1362745880787437},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU14*Bilans!F14+AV14","v":1.920203703703704},1.4129800838574427,109.69490784270214,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":73.63259349237723},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.6856481481481485},{"v":0.7573658729374567,"d":"75.74%"},3.54875,null,1.1368981481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W14<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM14*Bilans!F14+BN14","v":3.1175833333333336},2.705827044025157,215.84382330188672,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":38.03025778281904},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":1.7783814814814813},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY14","v":5.161997071827693}]
[null,9,null,null,"COP",{"$f":"AY373","v":1.9897990179452258},{"$nulls":4},{"$f":"F11","v":3.324377332976877},{"$f":"F15","v":1.9897990179452258},{"$f":"F28","v":3.2550145453837844},{"$nulls":4},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R15*Bilans!F15+S15","v":4.555324074074075},{"v":0.8562782661720615,"d":"85.63%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B06'!$C$39+'B06'!$C$40)","v":3.900625},null,0.6546990740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC15*Bilans!F15+AD15","v":2.859541666666667},2.1041910377358493,185.62121239386795,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":54.081282525776835},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ15*Bilans!F15+AK15","v":3.4511064814814816},{"v":1,"d":"100.00%"},3.900625,null,-0.4495185185185182,0.11524269021464977,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":78.04886608271468},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":10.166133917285329},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU15*Bilans!F15+AV15","v":1.758601851851852},1.2940655136268346,101.0003459753202,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":90.91797584955115},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.555324074074075},{"v":0.8562782661720615,"d":"85.63%"},3.900625,null,0.6546990740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W15<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM15*Bilans!F15+BN15","v":2.859541666666667},2.1041910377358493,185.62121239386795,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":54.081282525776835},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":1.6292907407407407},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY15","v":5.634353507604423}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.530471088367894},{"$f":"F19","v":2.530471088367894},{"$f":"F19","v":2.530471088367894},{"$nulls":4},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R16*Bilans!F16+S16","v":4.865740740740741},{"v":0.6294005708848714,"d":"62.94%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B06'!$C$39+'B06'!$C$40)","v":3.0625},null,1.8032407407407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC16*Bilans!F16+AD16","v":3.474166666666667},3.015314465408805,205.3429150943396,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":29.134274719200725},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ16*Bilans!F16+AK16","v":3.457314814814815},{"v":0.8858030477516805,"d":"88.58%"},3.0625,null,0.39481481481481495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU16*Bilans!F16+AV16","v":2.1435185185185186},1.5773060796645704,107.41454402515723,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":55.69559461704601},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.865740740740741},{"v":0.6294005708848714,"d":"62.94%"},3.0625,null,1.8032407407407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W16<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM16*Bilans!F16+BN16","v":3.474166666666667},3.015314465408805,205.3429150943396,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":29.134274719200725},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":1.9844074074074072},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY16","v":4.626066182646187}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":1022.3300934272308},{"$nulls":9},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R17*Bilans!F17+S17","v":4.835648148148149},{"v":0.6501196744853995,"d":"65.01%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B06'!$C$39+'B06'!$C$40)","v":3.14375},null,1.691898148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC17*Bilans!F17+AD17","v":3.4145833333333337},2.9636006289308177,207.60022405660382,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.49145661458472},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ17*Bilans!F17+AK17","v":3.456712962962963},{"v":0.909462264782696,"d":"90.95%"},3.14375,null,0.31296296296296333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU17*Bilans!F17+AV17","v":2.106203703703704},1.5498480083857447,108.56685298742143,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":58.30539479424167},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.835648148148149},{"v":0.6501196744853995,"d":"65.01%"},3.14375,null,1.691898148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W17<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM17*Bilans!F17+BN17","v":3.4145833333333337},2.9636006289308177,207.60022405660382,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.49145661458472},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":1.9499814814814813},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY17","v":4.707737015546208}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6357.5027305481235},{"$nulls":5},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R18*Bilans!F18+S18","v":4.825694444444445},{"v":0.657029788458771,"d":"65.70%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B06'!$C$39+'B06'!$C$40)","v":3.1706250000000002},null,1.655069444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC18*Bilans!F18+AD18","v":3.3948750000000003},2.946495283018868,208.30248403301886,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":30.95085558954754},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ18*Bilans!F18+AK18","v":3.456513888888889},{"v":0.9172898191417975,"d":"91.73%"},3.1706250000000002,null,0.28588888888888864,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU18*Bilans!F18+AV18","v":2.0938611111111114},1.5407657232704406,108.92443280660379,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":59.189108780552},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.825694444444445},{"v":0.657029788458771,"d":"65.70%"},3.1706250000000002,null,1.655069444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W18<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM18*Bilans!F18+BN18","v":3.3948750000000003},2.946495283018868,208.30248403301886,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":30.95085558954754},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":1.9385944444444443},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY18","v":4.735389615041826}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.530471088367894},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7416.2797886792205},{"$nulls":5},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R19*Bilans!F19+S19","v":4.799305555555556},{"v":0.6754883519027637,"d":"67.55%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B06'!$C$39+'B06'!$C$40)","v":3.241875},null,1.5574305555555559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC19*Bilans!F19+AD19","v":3.3426250000000004},2.9011462264150945,210.05749252358493,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":32.19501628341433},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ19*Bilans!F19+AK19","v":3.455986111111111},{"v":0.9380463045199351,"d":"93.80%"},3.241875,null,0.21411111111111136,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.0611388888888893},1.5166871069182395,109.81572997641513,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":61.583203004728304},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.799305555555556},{"v":0.6754883519027637,"d":"67.55%"},3.241875,null,1.5574305555555559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W19<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM19*Bilans!F19+BN19","v":3.3426250000000004},2.9011462264150945,210.05749252358493,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":32.19501628341433},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":1.9084055555555555},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY19","v":4.81029830020989}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10267.549892439094},{"$nulls":5},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R20*Bilans!F20+S20","v":4.628935185185186},{"v":0.7997249587438116,"d":"79.97%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B06'!$C$39+'B06'!$C$40)","v":3.7018750000000002},null,0.9270601851851854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC20*Bilans!F20+AD20","v":3.005291666666667},2.6083663522012577,217.65513025943392,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":41.26876192416638},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ20*Bilans!F20+AK20","v":3.4525787037037037},{"v":1,"d":"100.00%"},3.7018750000000002,null,-0.24929629629629657,0.06734325073004803,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.82554244283114},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":5.619457557168857},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU20*Bilans!F20+AV20","v":1.8498796296296298},1.3612321802935012,105.93863282197944,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":81.00209492861616},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.628935185185186},{"v":0.7997249587438116,"d":"79.97%"},3.7018750000000002,null,0.9270601851851854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W20<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM20*Bilans!F20+BN20","v":3.005291666666667},2.6083663522012577,217.65513025943392,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":41.26876192416638},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":1.7135018518518517},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY20","v":5.357449710415427}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R21*Bilans!F21+S21","v":4.41875},{"v":0.9386138613861386,"d":"93.86%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B06'!$C$39+'B06'!$C$40)","v":4.1475},null,0.2712500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC21*Bilans!F21+AD21","v":2.7069375000000004},1.9918974056603778,187.51722176886798,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":60.96729663631375},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.073375},{"v":1,"d":"100.00%"},4.1475,null,-1.074125,0.25898131404460517,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":69.75949909584088},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":24.380500904159135},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU21*Bilans!F21+AV21","v":1.5416249999999998},1.1344033018867925,79.13540611229061,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":110.77867753282868},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB21*Bilans!F21+BC21","v":3.376875},{"v":1,"d":"100.00%"},4.1475,null,-0.7706249999999999,0.1858047016274864,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.64834538878844},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":17.491654611211573},null,{"$f":"IF(Bilans!W21<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W21<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM21*Bilans!F21+BN21","v":1.1284999999999994},0.8304056603773581,63.6492198694087,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":141.6341905788259},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F21*BT21+BU21","v":1.5416249999999998},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY21","v":6.429056190707858}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R22*Bilans!F22+S22","v":4.920601851851853},{"v":0.5922801900550406,"d":"59.23%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B06'!$C$39+'B06'!$C$40)","v":2.914375},null,2.0062268518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC22*Bilans!F22+AD22","v":3.582791666666667},3.515191823899372,226.88805627358497,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.686630537174217},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ22*Bilans!F22+AK22","v":3.458412037037037},{"v":0.842691665651518,"d":"84.27%"},2.914375,null,0.5440370370370369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU22*Bilans!F22+AV22","v":2.2115462962962966},1.6273642557651995,105.0382258883648,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":51.16435961096433},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.920601851851853},{"v":0.5922801900550406,"d":"59.23%"},2.914375,null,2.0062268518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W22<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM22*Bilans!F22+BN22","v":3.582791666666667},3.515191823899372,226.88805627358497,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.686630537174217},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":2.0471685185185184},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY22","v":4.484242463167284}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R23*Bilans!F23+S23","v":4.748842592592593},{"v":0.7113575432610285,"d":"71.14%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B06'!$C$39+'B06'!$C$40)","v":3.378125},null,1.3707175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC23*Bilans!F23+AD23","v":3.2427083333333337},2.814426100628931,212.98169516509438,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":34.6858458917024},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ23*Bilans!F23+AK23","v":3.454976851851852},{"v":0.9777561890723928,"d":"97.78%"},3.378125,null,0.07685185185185217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU23*Bilans!F23+AV23","v":1.998564814814815},1.470642033542977,111.29083588836481,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":66.37968164477002},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.748842592592593},{"v":0.7113575432610285,"d":"71.14%"},3.378125,null,1.3707175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W23<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM23*Bilans!F23+BN23","v":3.2427083333333337},2.814426100628931,212.98169516509438,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":34.6858458917024},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":1.8506759259259258},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY23","v":4.960349822137058}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R24*Bilans!F24+S24","v":4.4796875},{"v":0.9095221485873736,"d":"90.95%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B06'!$C$39+'B06'!$C$40)","v":4.074375},null,0.40531249999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC24*Bilans!F24+AD24","v":2.7392343750000006},2.0156630306603778,186.21702908755898,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":59.12528442859567},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.12334375},{"v":1,"d":"100.00%"},4.074375,null,-0.9510312499999998,0.23341770210154927,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":70.82070559134837},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":21.564294408651627},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU24*Bilans!F24+AV24","v":1.5599062499999998},1.14785554245283,81.29193943344936,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":107.40871304562896},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB24*Bilans!F24+BC24","v":3.4317187500000004},{"v":1,"d":"100.00%"},4.074375,null,-0.6426562499999995,0.15773124712379188,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":77.81299873446848},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":14.572001265531512},null,{"$f":"IF(Bilans!W24<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W24<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM24*Bilans!F24+BN24","v":1.1821249999999996},0.8698655660377357,67.68684818925203,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":134.19360746255407},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F24*BT24+BU24","v":1.5599062499999998},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY24","v":6.369532423823548}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R25*Bilans!F25+S25","v":4.596064814814815},{"v":0.8247544699068244,"d":"82.48%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B06'!$C$39+'B06'!$C$40)","v":3.790625},null,0.805439814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC25*Bilans!F25+AD25","v":2.9402083333333335},2.1635495283018873,185.145750884434,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":51.02344483264201},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ25*Bilans!F25+AK25","v":3.4519212962962964},{"v":1,"d":"100.00%"},3.790625,null,-0.3387037037037035,0.0893529968550578,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":77.92861729412841},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":7.646382705871571},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU25*Bilans!F25+AV25","v":1.8091203703703707},1.3312395178197067,103.74165491099197,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":85.3783560314296},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.596064814814815},{"v":0.8247544699068244,"d":"82.48%"},3.790625,null,0.805439814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W25<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM25*Bilans!F25+BN25","v":2.9402083333333335},2.1635495283018873,185.145750884434,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":51.02344483264201},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":1.675898148148148},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY25","v":5.477659850715758}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11376.76391971295},null,{"$f":"F26/F28","v":3495.1499482075483},{"$nulls":9},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R26*Bilans!F26+S26","v":4.452083333333333},{"v":0.9226017781937295,"d":"92.26%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B06'!$C$39+'B06'!$C$40)","v":4.1075},null,0.34458333333333346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC26*Bilans!F26+AD26","v":2.724604166666667},2.004897405660378,186.816340259434,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":59.95428976098032},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.1007083333333334},{"v":1,"d":"100.00%"},4.1075,null,-1.0067916666666665,0.245110570095354,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":70.34059707851492},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":22.83940292148509},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.5516249999999996},1.14176179245283,80.3122062025675,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":108.9359482695111},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB26*Bilans!F26+BC26","v":3.4068750000000003},{"v":1,"d":"100.00%"},4.1075,null,-0.7006249999999996,0.17057212416311615,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":77.28608947048085},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":15.893910529519164},null,{"$f":"IF(Bilans!W26<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W26<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM26*Bilans!F26+BN26","v":1.1578333333333328},0.8519905660377356,65.84701911479806,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":137.52211097912843},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.5516249999999996},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY26","v":6.396322403931364}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":266.36088028704376},{"$nulls":11},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R27*Bilans!F27+S27","v":4.613657407407408},{"v":0.8113140334152826,"d":"81.13%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B06'!$C$39+'B06'!$C$40)","v":3.743125},null,0.8705324074074081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC27*Bilans!F27+AD27","v":2.975041666666667},2.1891816037735854,184.8435487146227,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":49.75427795128919},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ27*Bilans!F27+AK27","v":3.4522731481481483},{"v":1,"d":"100.00%"},3.743125,null,-0.2908518518518517,0.07770294923408962,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.87415148141964},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":6.560848518580357},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU27*Bilans!F27+AV27","v":1.8309351851851854},1.3472919287211742,104.91921574692675,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":83.02614375913328},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB27*Bilans!F27+BC27","v":4.613657407407408},{"v":0.8113140334152826,"d":"81.13%"},3.743125,null,0.8705324074074081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W27<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM27*Bilans!F27+BN27","v":2.975041666666667},2.1891816037735854,184.8435487146227,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":49.75427795128919},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F27*BT27+BU27","v":1.696024074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY27","v":5.412659018423263}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2550145453837844},{"$nulls":11},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R28*Bilans!F28+S28","v":4.823842592592593},{"v":0.6583185373578386,"d":"65.83%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B06'!$C$39+'B06'!$C$40)","v":3.175625},null,1.6482175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC28*Bilans!F28+AD28","v":3.3912083333333336},2.943312893081761,208.4307025235849,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":31.03691429297945},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ28*Bilans!F28+AK28","v":3.456476851851852},{"v":0.9187462078036536,"d":"91.87%"},3.175625,null,0.2808518518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU28*Bilans!F28+AV28","v":2.091564814814815},1.5390759958071283,108.98966664308179,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":59.35467140600368},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB28*Bilans!F28+BC28","v":4.823842592592593},{"v":0.6583185373578386,"d":"65.83%"},3.175625,null,1.6482175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W28<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM28*Bilans!F28+BN28","v":3.3912083333333336},2.943312893081761,208.4307025235849,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":31.03691429297945},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F28*BT28+BU28","v":1.9364759259259259},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY28","v":4.740570165162566}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R29*Bilans!F29+S29","v":6.446666666666667},{"v":0.3136310754912099,"d":"31.36%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B06'!$C$39+'B06'!$C$40)","v":2.021875},null,4.424791666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC29*Bilans!F29+AD29","v":4.788833333333334},4.608122641509435,198.7252889150944,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.072432599532},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ29*Bilans!F29+AK29","v":4.662541666666667},{"v":0.433642237334787,"d":"43.36%"},2.021875,null,2.6406666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU29*Bilans!F29+AV29","v":2.915791666666667},2.915791666666667,125.74351562500003,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":19.079295217136572},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB29*Bilans!F29+BC29","v":6.446666666666667},{"v":0.3136310754912099,"d":"31.36%"},2.021875,null,4.424791666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W29<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM29*Bilans!F29+BN29","v":3.993291666666667},3.84260141509434,165.71218602594342,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.477496880491366},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F29*BT29+BU29","v":2.696775},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY29","v":3.4040659676836222}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R30*Bilans!F30+S30","v":5.636},{"v":0.426166607523066,"d":"42.62%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B06'!$C$39+'B06'!$C$40)","v":2.401875},null,3.234125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC30*Bilans!F30+AD30","v":4.2011},4.2011,219.48646950000003,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.0424769703173},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ30*Bilans!F30+AK30","v":3.9886749999999997},{"v":0.6021736541583358,"d":"60.22%"},2.401875,null,1.5867999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU30*Bilans!F30+AV30","v":2.576325},2.2360556603773585,116.82272797641511,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.140595868989323},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB30*Bilans!F30+BC30","v":5.636},{"v":0.426166607523066,"d":"42.62%"},2.401875,null,3.234125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W30<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM30*Bilans!F30+BN30","v":3.7146250000000003},3.7146250000000003,194.07058312500004,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":18.14343305178854},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F30*BT30+BU30","v":2.383655},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY30","v":3.851228470563064}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R31*Bilans!F31+S31","v":5.296},{"v":0.4836197129909365,"d":"48.36%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B06'!$C$39+'B06'!$C$40)","v":2.56125},null,2.7347500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC31*Bilans!F31+AD31","v":3.9546000000000006},3.9546000000000006,221.73442200000002,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.290168411470184},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ31*Bilans!F31+AK31","v":3.7060500000000003},{"v":0.6910996883474319,"d":"69.11%"},2.56125,null,1.1448000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU31*Bilans!F31+AV31","v":2.4339500000000003},2.1124849056603776,118.44702866037737,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":34.239439915614},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB31*Bilans!F31+BC31","v":5.296},{"v":0.4836197129909365,"d":"48.36%"},2.56125,null,2.7347500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W31<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM31*Bilans!F31+BN31","v":3.5977500000000004},3.5977500000000004,201.72584250000003,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":20.104315196998122},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.25233},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY31","v":4.075779304098423}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R37*Bilans!F37+S37","v":4.866898148148149},{"v":0.6286087990487514,"d":"62.86%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B06'!$C$39+'B06'!$C$40)","v":3.059375},null,1.8075231481481486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC37*Bilans!F37+AD37","v":3.476458333333334},3.017303459119497,205.2520678066038,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.083004473672556},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ37*Bilans!F37+AK37","v":3.457337962962963},{"v":0.8848932423656073,"d":"88.49%"},3.059375,null,0.39796296296296285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU37*Bilans!F37+AV37","v":2.144953703703704},1.5783621593291408,107.36808588836482,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":55.59703106243867},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.866898148148149},{"v":0.6286087990487514,"d":"62.86%"},3.059375,null,1.8075231481481486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W37<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM37*Bilans!F37+BN37","v":3.476458333333334},3.017303459119497,205.2520678066038,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.083004473672556},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":1.9857314814814813},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY37","v":4.622981548920774}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R44*Bilans!F44+S44","v":4.823148148148149},{"v":0.6588020733346132,"d":"65.88%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B06'!$C$39+'B06'!$C$40)","v":3.1775},null,1.6456481481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC44*Bilans!F44+AD44","v":3.3898333333333337},2.942119496855346,208.47858754716984,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":31.069234304623585},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ44*Bilans!F44+AK44","v":3.456462962962963},{"v":0.9192923615985085,"d":"91.93%"},3.1775,null,0.27896296296296264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU44*Bilans!F44+AV44","v":2.090703703703704},1.5384423480083862,109.01402477987425,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":59.41685115359404},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.823148148148149},{"v":0.6588020733346132,"d":"65.88%"},3.1775,null,1.6456481481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W44<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM44*Bilans!F44+BN44","v":3.3898333333333337},2.942119496855346,208.47858754716984,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":31.069234304623585},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":1.9356814814814813},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY44","v":4.74251579499229}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R61*Bilans!F61+S61","v":4.764583333333333},{"v":0.70008745080892,"d":"70.01%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B06'!$C$39+'B06'!$C$40)","v":3.335625},null,1.4289583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC61*Bilans!F61+AD61","v":3.2738750000000003},2.8414764150943395,212.1304217688679,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":33.89257411689711},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ61*Bilans!F61+AK61","v":3.4552916666666667},{"v":0.9653671301264968,"d":"96.54%"},3.335625,null,0.11966666666666681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU61*Bilans!F61+AV61","v":2.0180833333333337},1.4850047169811325,110.86302714622644,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":64.85161218597233},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB61*Bilans!F61+BC61","v":4.764583333333333},{"v":0.70008745080892,"d":"70.01%"},3.335625,null,1.4289583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W61<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM61*Bilans!F61+BN61","v":3.2738750000000003},2.8414764150943395,212.1304217688679,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":33.89257411689711},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F61*BT61+BU61","v":1.8686833333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY61","v":4.912549834553742}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R71*Bilans!F71+S71","v":5.497333333333334},{"v":0.4487402983264613,"d":"44.87%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B06'!$C$39+'B06'!$C$40)","v":2.466875},null,3.0304583333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC71*Bilans!F71+AD71","v":4.100566666666667},4.100566666666667,220.63098950000003,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.92655080192168},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ71*Bilans!F71+AK71","v":3.8734083333333333},{"v":0.6368745011391775,"d":"63.69%"},2.466875,null,1.4065333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU71*Bilans!F71+AV71","v":2.5182583333333337},2.185658176100629,117.59933816509434,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":31.756315218434413},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB71*Bilans!F71+BC71","v":5.497333333333334},{"v":0.4487402983264613,"d":"44.87%"},2.466875,null,3.0304583333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W71<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM71*Bilans!F71+BN71","v":3.6669583333333335},3.6669583333333335,197.300693125,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.92807163066574},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F71*BT71+BU71","v":2.330095},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY71","v":3.939753529362537}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R77*Bilans!F77+S77","v":5.112},{"v":0.5178990610328639,"d":"51.79%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B06'!$C$39+'B06'!$C$40)","v":2.6475},null,2.4645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC77*Bilans!F77+AD77","v":3.8212},3.7491018867924533,217.97278369811323,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.004951122885277},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ77*Bilans!F77+AK77","v":3.5530999999999997},{"v":0.745123976246095,"d":"74.51%"},2.6475,null,0.9055999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.3569},2.0456113207547166,118.93184218867923,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.66414985048526},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB77*Bilans!F77+BC77","v":5.112},{"v":0.5178990610328639,"d":"51.79%"},2.6475,null,2.4645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W77<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM77*Bilans!F77+BN77","v":3.5345000000000004},3.4678113207547177,201.61855018867928,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":21.6276472572554},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.18126},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY77","v":4.208576694204267}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R94*Bilans!F94+S94","v":4.908333333333334},{"v":0.600509337860781,"d":"60.05%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B06'!$C$39+'B06'!$C$40)","v":2.9475000000000002},null,1.9608333333333339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC94*Bilans!F94+AD94","v":3.5585000000000004},3.088509433962264,201.80320641509434,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":27.291028828707752},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ94*Bilans!F94+AK94","v":3.4581666666666666},{"v":0.8523302327823028,"d":"85.23%"},2.9475000000000002,null,0.5106666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU94*Bilans!F94+AV94","v":2.1963333333333335},1.616169811320755,105.60053547169814,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":52.15330679337357},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB94*Bilans!F94+BC94","v":4.908333333333334},{"v":0.600509337860781,"d":"60.05%"},2.9475000000000002,null,1.9608333333333339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W94<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM94*Bilans!F94+BN94","v":3.5585000000000004},3.088509433962264,201.80320641509434,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":27.291028828707752},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F94*BT94+BU94","v":2.0331333333333332},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY94","v":4.515198216217989}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R104*Bilans!F104+S104","v":7.36290573089701},{"v":0.1907365177998697,"d":"19.07%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B06'!$C$39+'B06'!$C$40)","v":1.4043750000000002},null,5.95853073089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.96295},4.775668867924528,135.17530730660377,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.64572482092304},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ104*Bilans!F104+AK104","v":7.36290573089701},{"v":0.1907365177998697,"d":"19.07%"},1.4043750000000002,null,5.95853073089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.96295},4.775668867924528,135.17530730660377,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.64572482092304},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB104*Bilans!F104+BC104","v":7.36290573089701},{"v":0.1907365177998697,"d":"19.07%"},1.4043750000000002,null,5.95853073089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W104<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.7501250000000015},5.533139150943398,156.61550366745286,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.599047846785938},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F104*BT104+BU104","v":2.8300325},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY104","v":3.243779002537957}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F116*BT116+BU116","v":2.8248875},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY116","v":3.2496869344354424}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8653649999999997},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY119","v":3.203780321180723}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.88773},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY136","v":3.178967562756906}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F142*BT142+BU142","v":2.8675699999999997},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY142","v":3.2013167943589873}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F152*BT152+BU152","v":2.9046874999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY152","v":3.160408821947284}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.9254774999999995},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY169","v":3.137949274947424}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.88542},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY175","v":3.1815125700937825}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9466349999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY185","v":3.1154180955564574}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.9329324999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY201","v":3.1299731582639563}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F211*BT211+BU211","v":2.9858899999999995},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY211","v":3.0744602111933133}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9054225},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY217","v":3.159609316717276}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F234*BT234+BU234","v":3.04403},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY234","v":3.015739003886296}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8715599999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY244","v":3.196868601039157}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R250*Bilans!F250+S250","v":7.542838870431893},{"v":0.15875985428963998,"d":"15.88%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B06'!$C$39+'B06'!$C$40)","v":1.1975},null,6.345338870431894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.0126},4.823445283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ250*Bilans!F250+AK250","v":7.542838870431893},{"v":0.15875985428963998,"d":"15.88%"},1.1975,null,{"$f":"AL250-AN250","v":6.345338870431894},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.0126},4.823445283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB250*Bilans!F250+BC250","v":7.542838870431893},{"v":0.15875985428963998,"d":"15.88%"},1.1975,null,{"$f":"BD250-BF250","v":6.345338870431894},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W250<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.901833333333335},5.679122641509435,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F250*BT250+BU250","v":2.84741},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY250","v":3.223982496373898}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B06'!$C$39+'B06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W260<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0822083333333343},2.003634433962265,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.9345074999999996},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY260","v":3.128293248526372}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R277*Bilans!F277+S277","v":7.866283637873755},{"v":0.10495744089685097,"d":"10.50%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B06'!$C$39+'B06'!$C$40)","v":0.8256250000000005},null,7.040658637873754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ277*Bilans!F277+AK277","v":7.866283637873755},{"v":0.10495744089685097,"d":"10.50%"},0.8256250000000005,null,7.040658637873754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB277*Bilans!F277+BC277","v":7.866283637873755},{"v":0.10495744089685097,"d":"10.50%"},0.8256250000000005,null,7.040658637873754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W277<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.174541666666668},5.941540094339624,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8786474999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY277","v":3.188997610857183}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R286*Bilans!F286+S286","v":7.58306561461794},{"v":0.15181854654939625,"d":"15.18%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B06'!$C$39+'B06'!$C$40)","v":1.1512499999999999},null,6.43181561461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.0237},4.83412641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ286*Bilans!F286+AK286","v":7.58306561461794},{"v":0.15181854654939625,"d":"15.18%"},1.1512499999999999,null,6.43181561461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.0237},4.83412641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB286*Bilans!F286+BC286","v":7.58306561461794},{"v":0.15181854654939625,"d":"15.18%"},1.1512499999999999,null,6.43181561461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W286<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.935750000000001},5.711759433962266,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.851295},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY286","v":3.219589695208669}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R292*Bilans!F292+S292","v":7.047491694352159},{"v":0.23465795657841082,"d":"23.47%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B06'!$C$39+'B06'!$C$40)","v":1.6537499999999998},null,5.393741694352159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC292*Bilans!F292+AD292","v":4.926333333333333},4.7404339622641505,162.5494805660377,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.331234303045257},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.053333333333334},{"v":0.327259234828496,"d":"32.73%"},1.6537499999999998,null,3.399583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.0260833333333332},2.9118915094339624,99.84875985849055,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":15.190847549330087},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB292*Bilans!F292+BC292","v":7.047491694352159},{"v":0.23465795657841082,"d":"23.47%"},1.6537499999999998,null,5.393741694352159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W292<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.793916666666667},5.575278301886793,191.17629297169808,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.933971652146984},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F292*BT292+BU292","v":2.79945},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY292","v":3.279215560199325}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R309*Bilans!F309+S309","v":6.701960132890365},{"v":0.28088797346935745,"d":"28.09%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B06'!$C$39+'B06'!$C$40)","v":1.8825},null,4.819460132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC309*Bilans!F309+AD309","v":4.906},4.720867924528302,187.79612603773586,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.87007745617611},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":4.85},{"v":0.3881443298969073,"d":"38.81%"},1.8825,null,2.9674999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.9905},2.8776509433962265,114.4729545283019,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":17.83267012205317},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB309*Bilans!F309+BC309","v":6.701960132890365},{"v":0.28088797346935745,"d":"28.09%"},1.8825,null,4.819460132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W309<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM309*Bilans!F309+BN309","v":5.626166666666666},5.413858490566038,215.36329075471699,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.478674052789051},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F309*BT309+BU309","v":2.7659000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY309","v":3.31899200983405}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R315*Bilans!F315+S315","v":7.268405315614617},{"v":0.20740450408860092,"d":"20.74%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B06'!$C$39+'B06'!$C$40)","v":1.5075000000000005},null,5.760905315614616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC315*Bilans!F315+AD315","v":4.939333333333334},4.752943396226415,146.29559773584913,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.354023326161348},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.183333333333334},{"v":0.29083601286173644,"d":"29.08%"},1.5075000000000005,null,3.6758333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU315*Bilans!F315+AV315","v":3.048833333333333},2.933783018867924,90.30184132075473,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":13.53412973782965},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB315*Bilans!F315+BC315","v":7.268405315614617},{"v":0.20740450408860092,"d":"20.74%"},1.5075000000000005,null,5.760905315614616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W315<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.901166666666667},5.678481132075472,174.7836492452831,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.992397980459168},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F315*BT315+BU315","v":2.8209},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY315","v":3.2542805487610336}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R325*Bilans!F325+S325","v":5.910666666666667},{"v":0.3845801376043312,"d":"38.46%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B06'!$C$39+'B06'!$C$40)","v":2.2731250000000003},null,3.6375416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC325*Bilans!F325+AD325","v":4.400233333333333},4.234186792452831,208.13145178301895,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.975709175850303},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ325*Bilans!F325+AK325","v":4.216991666666667},{"v":0.5390394811467101,"d":"53.90%"},2.2731250000000003,null,1.9438666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU325*Bilans!F325+AV325","v":2.6913416666666667},2.640561635220126,129.79680717924535,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":24.01381174149868},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB325*Bilans!F325+BC325","v":5.910666666666667},{"v":0.3845801376043312,"d":"38.46%"},2.2731250000000003,null,3.6375416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W325<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM325*Bilans!F325+BN325","v":3.809041666666667},3.665304245283019,180.16803017688687,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":17.300050897985898},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.489745},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY325","v":3.687124585047866}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R342*Bilans!F342+S342","v":4.964814814814815},{"v":0.5629615814994404,"d":"56.30%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B06'!$C$39+'B06'!$C$40)","v":2.795},null,2.1698148148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC342*Bilans!F342+AD342","v":3.6703333333333337},3.60108176100629,222.11472301886798,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":22.095360583472466},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ342*Bilans!F342+AK342","v":3.4592962962962965},{"v":0.8079677947773578,"d":"80.80%"},2.795,null,0.6642962962962966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU342*Bilans!F342+AV342","v":2.2663703703703706},1.6677064989517822,102.86413685534593,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":47.71055341573056},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB342*Bilans!F342+BC342","v":4.964814814814815},{"v":0.5629615814994404,"d":"56.30%"},2.795,null,2.1698148148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W342<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM342*Bilans!F342+BN342","v":3.6703333333333337},3.60108176100629,222.11472301886798,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":22.095360583472466},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F342*BT342+BU342","v":2.097748148148148},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY342","v":4.376121131654402}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R352*Bilans!F352+S352","v":4.868287037037037},{"v":0.6276591697969663,"d":"62.77%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B06'!$C$39+'B06'!$C$40)","v":3.055625},null,1.812662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC352*Bilans!F352+AD352","v":3.4792083333333337},3.019690251572327,205.14265724056605,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":29.021569332936913},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ352*Bilans!F352+AK352","v":3.457365740740741},{"v":0.8838014919837008,"d":"88.38%"},3.055625,null,0.40174074074074095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU352*Bilans!F352+AV352","v":2.1466759259259263},1.5796294549266252,107.31212702044029,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":55.47892876185369},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.868287037037037},{"v":0.6276591697969663,"d":"62.77%"},3.055625,null,1.812662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W352<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM352*Bilans!F352+BN352","v":3.4792083333333337},3.019690251572327,205.14265724056605,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":29.021569332936913},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":1.9873203703703701},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY352","v":4.619285414102184}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R358*Bilans!F358+S358","v":4.97662037037037},{"v":0.5552211730778176,"d":"55.52%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B06'!$C$39+'B06'!$C$40)","v":2.763125},null,2.2134953703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC358*Bilans!F358+AD358","v":3.693708333333334},3.6240157232704413,220.75691778301893,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.683225460480696},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ358*Bilans!F358+AK358","v":3.4595324074074076},{"v":0.7986989785335472,"d":"79.87%"},2.763125,null,0.6964074074074076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU358*Bilans!F358+AV358","v":2.2810092592592595},1.9797438853948288,120.59609877882599,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":39.692179670163945},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.97662037037037},{"v":0.5552211730778176,"d":"55.52%"},2.763125,null,2.2134953703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W358<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM358*Bilans!F358+BN358","v":3.693708333333334},3.6240157232704413,220.75691778301893,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.683225460480696},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":2.1112537037037034},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY358","v":4.348127363327215}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R369*Bilans!F369+S369","v":5.022666666666667},{"v":0.5354476373772232,"d":"53.54%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B06'!$C$39+'B06'!$C$40)","v":2.689375},null,2.3332916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC369*Bilans!F369+AD369","v":3.7564333333333337},3.6855572327044035,217.98228252830194,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.701632123079104},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ369*Bilans!F369+AK369","v":3.478841666666667},{"v":0.7730662265457132,"d":"77.31%"},2.689375,null,0.7894666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.319491666666667},2.013143710691824,119.06738476886792,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":37.89945526232712},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB369*Bilans!F369+BC369","v":5.022666666666667},{"v":0.5354476373772232,"d":"53.54%"},2.689375,null,2.3332916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W369<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM369*Bilans!F369+BN369","v":3.503791666666667},3.4376823899371076,203.3217249528302,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.194327848127894},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.1467549999999997},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY369","v":4.276221552995103}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R370*Bilans!F370+S370","v":4.933333333333334},{"v":0.5837837837837837,"d":"58.38%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B06'!$C$39+'B06'!$C$40)","v":2.88},null,2.0533333333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC370*Bilans!F370+AD370","v":3.6080000000000005},3.5399245283018876,225.56399094339628,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":23.220495053726758},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ370*Bilans!F370+AK370","v":3.458666666666667},{"v":0.8326908249807247,"d":"83.27%"},2.88,null,0.5786666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU370*Bilans!F370+AV370","v":2.2273333333333336},1.6389811320754721,104.43587773584909,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":50.15237722469089},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB370*Bilans!F370+BC370","v":4.933333333333334},{"v":0.5837837837837837,"d":"58.38%"},2.88,null,2.0533333333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W370<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM370*Bilans!F370+BN370","v":3.6080000000000005},3.5399245283018876,225.56399094339628,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":23.220495053726758},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F370*BT370+BU370","v":2.061733333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY370","v":4.452564185475006}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R371*Bilans!F371+S371","v":5.182666666666667},{"v":0.5044459094417287,"d":"50.44%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B06'!$C$39+'B06'!$C$40)","v":2.614375},null,2.568291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC371*Bilans!F371+AD371","v":3.872433333333334},3.7993685534591206,217.87478969811326,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.470353812517004},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ371*Bilans!F371+AK371","v":3.611841666666667},{"v":0.7238343319774537,"d":"72.38%"},2.614375,null,0.997466666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.3864916666666667},2.07129465408805,118.77839193867922,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":35.714402030632264},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB371*Bilans!F371+BC371","v":5.182666666666667},{"v":0.5044459094417287,"d":"50.44%"},2.614375,null,2.568291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W371<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM371*Bilans!F371+BN371","v":3.558791666666667},3.4916446540880512,200.22836268867928,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.186305402925036},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.208555},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY371","v":4.1565639071700735}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11576.342175984553},{"$f":"SUM(AA7:AA372)","v":66.78262401544012},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8447749956331876},{"$f":"SUM(AF7:AF372)/229","v":3.5733145406882563},{"$f":"SUM(AG7:AG372)/Z373","v":3.324377332976877},{"$f":"SUM(AH7:AH372)","v":4973.492364337048},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11142.68312724231},{"$f":"SUM(AS7:AS372)","v":500.4416727576784},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":2.694460702895033},{"$f":"SUM(AX7:AX372)/229","v":2.3958644189545892},{"$f":"SUM(AY7:AY372)/AR373","v":1.9897990179452258},{"$f":"SUM(AZ7:AZ372)","v":8883.539526228018},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11376.76391971295},{"$f":"SUM(BK7:BK372)","v":266.36088028704376},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9873503420669585},{"$f":"SUM(BP7:BP372)/229","v":3.724920406745213},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2550145453837844},{"$f":"SUM(BR7:BR372)","v":6032.2694224681445},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1384.0103662110757},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":2.530471088367894}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B04","index":36,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":6284.202722609063},null,null,"COP",{"$f":"K13","v":3.23614714248399},{"$f":"L13","v":2.50711822313292},{"$f":"M13","v":3.181217017480414},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9888775719868781},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9759530975655585},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9930556768835744},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.23614714248399},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.01112242801312191},{"$f":"1-L3","v":0.02404690243444152},{"$f":"1-M3","v":0.006944323116425566}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9888775719868781},null,null,"COP-Inst",{"$f":"K14","v":3.247394670315746},{"$f":"L14","v":2.531757626905934},{"$f":"M14","v":3.1882099014425886}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.01112242801312191},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.247394670315746},{"$nulls":10},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R7*Bilans!F7+S7","v":4.6075},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5743353228431906,"d":"57.43%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B04'!$C$39+'B04'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":1.9612499999999997},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC7*Bilans!F7+AD7","v":3.9303},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8561433962264156},{"$f":"AF7*Z7","v":224.080492754717},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.439603847034576},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ7*Bilans!F7+AK7","v":4.446516666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5951287712104232,"d":"59.51%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":1.8002666666666665},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU7*Bilans!F7+AV7","v":2.9614333333333334},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.905557232704403},{"$f":"AX7*AR7","v":168.84193079245284},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.79949180014182},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB7*Bilans!F7+BC7","v":4.6075},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5743353228431906,"d":"57.43%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":1.9612499999999997},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W7<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM7*Bilans!F7+BN7","v":3.5927962962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.5250076869322156},{"$f":"BP7*BJ7","v":204.83819668763104},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":21.265740860054326},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F7*BT7+BU7","v":2.54434},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY7","v":3.608008363662089}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R8*Bilans!F8+S8","v":4.3462962962962965},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.7167021729867916,"d":"71.67%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B04'!$C$39+'B04'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":1.2312962962962963},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.5387407407407405},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.0713598881900763},{"$f":"AF8*Z8","v":213.0295218448637},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":29.13185144601417},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":4.416925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.7052416210369205,"d":"70.52%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":1.301925925925925},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.7140740740740736},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.35561146051712},{"$f":"AX8*AR8","v":163.38521090146745},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":37.98351362255555},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB8*Bilans!F8+BC8","v":4.3462962962962965},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.7167021729867916,"d":"71.67%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":1.2312962962962963},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W8<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.5387407407407405},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0713598881900763},{"$f":"BP8*BJ8","v":213.0295218448637},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":29.13185144601417},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.3189629629629627},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY8","v":3.958666070401841}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11495.200238731979},null,{"$f":"F9/F11","v":3413.558244294024},{"$nulls":9},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R9*Bilans!F9+S9","v":4.302314814814816},{"v":0.7516302593349832,"d":"75.16%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B04'!$C$39+'B04'!$C$40)","v":3.23375},null,1.0685648148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.4525370370370365},2.9965415793151635,216.38026744234799,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":31.08613631227801},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":4.416046296296296},{"v":0.7322726672299884,"d":"73.23%"},3.23375,null,1.1822962962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.6437037037037037},2.294535290006988,165.68839329140462,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":40.596847826086965},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB9*Bilans!F9+BC9","v":4.302314814814816},{"v":0.7516302593349832,"d":"75.16%"},3.23375,null,1.0685648148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W9<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.4525370370370365},2.9965415793151635,216.38026744234799,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":31.08613631227801},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.259148148148148},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY9","v":4.063478531731069}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":147.92456126801687},{"$nulls":11},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R10*Bilans!F10+S10","v":4.021064814814816},{"v":0.9930516377871162,"d":"99.31%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B04'!$C$39+'B04'!$C$40)","v":3.993125},null,0.027939814814815556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC10*Bilans!F10+AD10","v":2.9012870370370365},2.134909329140461,193.0705251808176,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":54.64454551190196},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":4.410421296296296},{"v":0.9053840283587589,"d":"90.54%"},3.993125,null,0.4172962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.1937037037037035},1.6142348008385743,145.98332421383648,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":72.2702483798491},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.021064814814816},{"v":0.9930516377871162,"d":"99.31%"},3.993125,null,0.027939814814815556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W10<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM10*Bilans!F10+BN10","v":2.9012870370370365},2.134909329140461,193.0705251808176,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":54.64454551190196},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F10*BT10+BU10","v":1.876648148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY10","v":4.891700135189809}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.367512553197803},{"$nulls":11},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R11*Bilans!F11+S11","v":4.059259259259259},{"v":0.9583029197080292,"d":"95.83%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B04'!$C$39+'B04'!$C$40)","v":3.89},null,0.16925925925925922,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC11*Bilans!F11+AD11","v":2.9761481481481478},2.1899958071278824,192.63203119496856,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":51.812153991660196},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":4.411185185185185},{"v":0.8818491712985509,"d":"88.18%"},3.89,null,0.521185185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.2548148148148144},1.6592033542976938,145.94352704402516,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":68.38727736783585},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.059259259259259},{"v":0.9583029197080292,"d":"95.83%"},3.89,null,0.16925925925925922,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W11<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM11*Bilans!F11+BN11","v":2.9761481481481478},2.1899958071278824,192.63203119496856,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":51.812153991660196},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F11*BT11+BU11","v":1.9285925925925924},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY11","v":4.759947764633585}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R12*Bilans!F12+S12","v":4.006712962962963},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B04'!$C$39+'B04'!$C$40)","v":4.031875},null,-0.025162037037037344,6.240778059100875E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":90.79481131263026},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0.5701886873697515},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC12*Bilans!F12+AD12","v":2.873157407407407},2.1142101677148846,191.95931325291733,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":56.134627368111985},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":4.410134259259259},{"v":0.9142295365577392,"d":"91.42%"},4.031875,null,0.3782592592592584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.17074074074074},1.5973375262054506,145.940743081761,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":73.78581424802805},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.006712962962963},{"v":1,"d":"100.00%"},4.031875,null,-0.025162037037037344,6.240778059100875E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":90.79481131263026},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0.5701886873697515},null,{"$f":"IF(Bilans!W12<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W12<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM12*Bilans!F12+BN12","v":2.873157407407407},2.1142101677148846,191.95931325291733,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":56.134627368111985},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F12*BT12+BU12","v":1.8571296296296294},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY12","v":4.943112130428281}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11311.148399183698},null,{"$f":"F13/F15","v":4572.221307479404},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.23614714248399},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.50711822313292},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.181217017480414},{"$nulls":4},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R13*Bilans!F13+S13","v":4.025462962962964},{"v":0.9890166762507187,"d":"98.90%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B04'!$C$39+'B04'!$C$40)","v":3.98125},null,0.04421296296296351,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC13*Bilans!F13+AD13","v":2.909907407407407},2.1412526205450733,193.03392374213837,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":54.31096680708162},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":4.410509259259259},{"v":0.9026735385810408,"d":"90.27%"},3.98125,null,0.42925925925925856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.2007407407407404},1.6194129979035639,145.99008176100628,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":71.81213201978098},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB13*Bilans!F13+BC13","v":4.025462962962964},{"v":0.9890166762507187,"d":"98.90%"},3.98125,null,0.04421296296296351,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W13<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM13*Bilans!F13+BN13","v":2.909907407407407},2.1412526205450733,193.03392374213837,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":54.31096680708162},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F13*BT13+BU13","v":1.8826296296296294},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY13","v":4.876158249886881}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":331.9764008162946},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.247394670315746},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.531757626905934},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1882099014425886},{"$nulls":4},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R14*Bilans!F14+S14","v":4.1856481481481485},{"v":0.8478376285809092,"d":"84.78%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B04'!$C$39+'B04'!$C$40)","v":3.54875},null,0.6368981481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.22387037037037},2.372281970649895,189.2369327987421,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":43.37734774918399},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":4.413712962962963},{"v":0.80402827047858,"d":"80.40%"},3.54875,null,0.8649629629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.457037037037037},1.808008385744235,144.2248289308176,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":56.915278054776074},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.1856481481481485},{"v":0.8478376285809092,"d":"84.78%"},3.54875,null,0.6368981481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W14<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.22387037037037},2.372281970649895,189.2369327987421,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":43.37734774918399},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.1004814814814816},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY14","v":4.370426533598999}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.4738847134718776},{"$nulls":4},{"$f":"F11","v":3.367512553197803},{"$f":"F15","v":2.4738847134718776},{"$f":"F28","v":3.2996077056295476},{"$nulls":4},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R15*Bilans!F15+S15","v":4.055324074074075},{"v":0.9618528454820479,"d":"96.19%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B04'!$C$39+'B04'!$C$40)","v":3.900625},null,0.1546990740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC15*Bilans!F15+AD15","v":2.968435185185185},2.1843202306079665,192.6898091430818,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":52.09737492030944},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":4.4111064814814815},{"v":0.8842735981041121,"d":"88.43%"},3.900625,null,0.5104814814814818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.2485185185185186},1.6545702306079666,145.95791289308178,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":68.7775882188969},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.055324074074075},{"v":0.9618528454820479,"d":"96.19%"},3.900625,null,0.1546990740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W15<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM15*Bilans!F15+BN15","v":2.968435185185185},2.1843202306079665,192.6898091430818,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":52.09737492030944},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F15*BT15+BU15","v":1.9232407407407406},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY15","v":4.7731933946367535}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.652426510285702},{"$f":"F19","v":2.652426510285702},{"$f":"F19","v":2.652426510285702},{"$nulls":4},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R16*Bilans!F16+S16","v":4.365740740740741},{"v":0.7014846235418875,"d":"70.15%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B04'!$C$39+'B04'!$C$40)","v":3.0625},null,1.3032407407407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.5768518518518513},3.104437456324248,211.41219077568127,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":28.297880448851426},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":4.417314814814814},{"v":0.6932944850860462,"d":"69.33%"},3.0625,null,1.354814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.7451851851851847},2.382613556953179,162.25598322851147,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":36.870855428330096},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.365740740740741},{"v":0.7014846235418875,"d":"70.15%"},3.0625,null,1.3032407407407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W16<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.5768518518518513},3.104437456324248,211.41219077568127,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":28.297880448851426},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.345407407407407},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY16","v":3.9140321510911797}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":975.3245694665461},{"$nulls":9},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R17*Bilans!F17+S17","v":4.335648148148149},{"v":0.7250934329951947,"d":"72.51%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B04'!$C$39+'B04'!$C$40)","v":3.14375},null,1.191898148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.5178703703703698},3.053245981830887,213.87988102725365,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":29.59620696718733},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":4.416712962962962},{"v":0.7117849917715748,"d":"71.18%"},3.14375,null,1.2729629629629624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.697037037037037},2.3408245981830884,163.97476310272538,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":38.60370404093478},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.335648148148149},{"v":0.7250934329951947,"d":"72.51%"},3.14375,null,1.191898148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W17<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.5178703703703698},3.053245981830887,213.87988102725365,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":29.59620696718733},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.3044814814814814},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY17","v":3.983542533871202}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6284.202722609063},{"$nulls":5},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R18*Bilans!F18+S18","v":4.325694444444445},{"v":0.7329747953122491,"d":"73.30%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B04'!$C$39+'B04'!$C$40)","v":3.1706250000000002},null,1.155069444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.4983611111111106},3.036313417190775,214.65217702830182,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":30.03528867727228},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":4.416513888888889},{"v":0.7179021915852436,"d":"71.79%"},3.1706250000000002,null,1.2458888888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.681111111111111},2.3270020964360585,164.50741320754713,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":39.19057492026883},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.325694444444445},{"v":0.7329747953122491,"d":"73.30%"},3.1706250000000002,null,1.155069444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W18<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.4983611111111106},3.036313417190775,214.65217702830182,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":30.03528867727228},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.2909444444444444},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY18","v":4.007081019472804}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.652426510285702},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6769.001282255782},{"$nulls":5},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R19*Bilans!F19+S19","v":4.299305555555556},{"v":0.7540461960910999,"d":"75.40%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B04'!$C$39+'B04'!$C$40)","v":3.241875},null,1.0574305555555559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.4466388888888884},2.9914224318658276,216.59394117924523,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":31.223423681336264},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":4.415986111111111},{"v":0.734122553475221,"d":"73.41%"},3.241875,null,1.1741111111111109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.638888888888889},2.290356394129979,165.83325471698112,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":40.78074933638444},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.299305555555556},{"v":0.7540461960910999,"d":"75.40%"},3.241875,null,1.0574305555555559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W19<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.4466388888888884},2.9914224318658276,216.59394117924523,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":31.223423681336264},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.2550555555555554},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY19","v":4.07085314478579}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8097.653702498661},{"$nulls":5},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R20*Bilans!F20+S20","v":4.128935185185186},{"v":0.896568929752761,"d":"89.66%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B04'!$C$39+'B04'!$C$40)","v":3.7018750000000002},null,0.4270601851851854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.1127129629629624},2.290486897274633,191.12967914308172,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":46.996143103058884},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":4.412578703703703},{"v":0.8389368776341206,"d":"83.89%"},3.7018750000000002,null,0.710703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.366296296296296},1.741236897274633,145.29751289308174,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":61.82045083496875},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.128935185185186},{"v":0.896568929752761,"d":"89.66%"},3.7018750000000002,null,0.4270601851851854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W20<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.1127129629629624},2.290486897274633,191.12967914308172,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":46.996143103058884},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.0233518518518516},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY20","v":4.537026020263407}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R21*Bilans!F21+S21","v":3.9187499999999997},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B04'!$C$39+'B04'!$C$40)","v":4.1475},null,-0.22875000000000023,0.055153707052441284,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":88.9478300180832},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":5.192169981916823},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC21*Bilans!F21+AD21","v":2.8153124999999997},2.0716450471698113,184.26833151346432,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":62.08513893922187},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.073375},{"v":1,"d":"100.00%"},4.1475,null,-1.074125,0.25898131404460517,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":69.75949909584088},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":24.380500904159135},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU21*Bilans!F21+AV21","v":1.8192374999999998},1.3386841981132076,93.38593910789479,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":98.67338749498462},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB21*Bilans!F21+BC21","v":4.3165625},{"v":0.9608339969593861,"d":"96.08%"},4.1475,null,0.1690624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W21<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.68575},1.2404575471698114,116.77667349056607,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":97.89984371256803},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F21*BT21+BU21","v":1.8192374999999998},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY21","v":5.654000989425516}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R22*Bilans!F22+S22","v":4.420601851851853},{"v":0.6592710896999527,"d":"65.93%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B04'!$C$39+'B04'!$C$40)","v":2.914375},null,1.5062268518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.684379629629629},3.197763452131376,206.39964201781967,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":26.03790156664135},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":4.4184120370370366},{"v":0.659597831884046,"d":"65.96%"},2.914375,null,1.5040370370370364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.8329629629629625},2.4587980433263446,158.7031197064989,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":33.8633139171361},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.420601851851853},{"v":0.6592710896999527,"d":"65.93%"},2.914375,null,1.5062268518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W22<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.684379629629629},3.197763452131376,206.39964201781967,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":26.03790156664135},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.4200185185185186},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY22","v":3.7933594019023427}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R23*Bilans!F23+S23","v":4.248842592592593},{"v":0.7950694633614819,"d":"79.51%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B04'!$C$39+'B04'!$C$40)","v":3.378125},null,0.8707175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.347731481481481},2.9055782669461907,219.879635351153,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":33.59770105336071},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":4.4149768518518515},{"v":0.7651512371085374,"d":"76.52%"},3.378125,null,1.0368518518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.558148148148148},2.220279524807826,168.01965303983226,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":43.96777473703428},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.248842592592593},{"v":0.7950694633614819,"d":"79.51%"},3.378125,null,0.8707175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W23<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.347731481481481},2.9055782669461907,219.879635351153,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":33.59770105336071},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.186425925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY23","v":4.198632979579391}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R24*Bilans!F24+S24","v":3.9796875000000003},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B04'!$C$39+'B04'!$C$40)","v":4.074375},null,-0.09468749999999959,0.023239760699493687,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":90.23799470777726},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":2.147005292222724},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC24*Bilans!F24+AD24","v":2.848828125},2.096307488207547,189.16658402674648,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":58.29918763373697},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.12334375},{"v":1,"d":"100.00%"},4.074375,null,-0.9510312499999998,0.23341770210154927,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":70.82070559134837},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":21.564294408651627},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU24*Bilans!F24+AV24","v":1.840809375},1.3545578419811322,95.93074213339796,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":95.26335066693605},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB24*Bilans!F24+BC24","v":4.386640625},{"v":0.9288144045308019,"d":"92.88%"},4.074375,null,0.3122656250000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W24<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.738833333333334},1.2795188679245288,118.20835061320759,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":93.14176835337571},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F24*BT24+BU24","v":1.840809375},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY24","v":5.603563734702297}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R25*Bilans!F25+S25","v":4.096064814814815},{"v":0.9254309126871998,"d":"92.54%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B04'!$C$39+'B04'!$C$40)","v":3.790625},null,0.30543981481481497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.0482870370370367},2.243079140461216,191.9514974449685,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":49.2143803616762},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":4.411921296296296},{"v":0.8591778378236574,"d":"85.92%"},3.790625,null,0.6212962962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.3137037037037036},1.7025366876310273,145.69457704402515,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":64.83957191759737},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.096064814814815},{"v":0.9254309126871998,"d":"92.54%"},3.790625,null,0.30543981481481497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W25<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.0482870370370367},2.243079140461216,191.9514974449685,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":49.2143803616762},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F25*BT25+BU25","v":1.9786481481481482},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY25","v":4.639531292408772}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11554.6988200278},null,{"$f":"F26/F28","v":3501.840173398196},{"$nulls":9},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R26*Bilans!F26+S26","v":3.9520833333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B04'!$C$39+'B04'!$C$40)","v":4.1075},null,-0.15541666666666654,0.03783728951105698,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":89.65432136335971},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":3.5256786366402895},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.833645833333333},2.085135613207547,186.94141835269556,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":60.0140979306161},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.1007083333333334},{"v":1,"d":"100.00%"},4.1075,null,-1.0067916666666665,0.245110570095354,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":70.34059707851492},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":22.83940292148509},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.8310374999999999},1.3473672169811322,94.7746145264698,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":96.80851629550537},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB26*Bilans!F26+BC26","v":4.354895833333334},{"v":0.9431913315951873,"d":"94.32%"},4.1075,null,0.24739583333333393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W26<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.7147870370370373},1.2618244234800842,117.57679977987425,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":95.26063829743046},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.8310374999999999},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY26","v":5.626264139866061}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":88.4259799721974},{"$nulls":11},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R27*Bilans!F27+S27","v":4.113657407407408},{"v":0.9099262843959258,"d":"90.99%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B04'!$C$39+'B04'!$C$40)","v":3.743125},null,0.3705324074074081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.082768518518518},2.2684523060796646,191.5367704638365,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":48.015622681632365},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":4.412273148148148},{"v":0.8483438976508079,"d":"84.83%"},3.743125,null,0.6691481481481478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.341851851851852},1.7232494758909855,145.50256949685536,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":63.20683773525225},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB27*Bilans!F27+BC27","v":4.113657407407408},{"v":0.9099262843959258,"d":"90.99%"},3.743125,null,0.3705324074074081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W27<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.082768518518518},2.2684523060796646,191.5367704638365,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":48.015622681632365},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.002574074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY27","v":4.584100093398312}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2996077056295476},{"$nulls":11},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R28*Bilans!F28+S28","v":4.323842592592593},{"v":0.7344450987740243,"d":"73.44%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B04'!$C$39+'B04'!$C$40)","v":3.175625},null,1.1482175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.494731481481481},3.033163172606568,214.79345006813412,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":30.117519171082584},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":4.416476851851852},{"v":0.7190403361150742,"d":"71.90%"},3.175625,null,1.2408518518518514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.6781481481481477},2.3244304682040524,164.60454360586996,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":39.30053028025471},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB28*Bilans!F28+BC28","v":4.323842592592593},{"v":0.7344450987740243,"d":"73.44%"},3.175625,null,1.1482175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W28<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.494731481481481},3.033163172606568,214.79345006813412,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":30.117519171082584},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.288425925925926},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY28","v":4.011490997370019}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R29*Bilans!F29+S29","v":5.856249999999999},{"v":0.3452508004268944,"d":"34.53%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B04'!$C$39+'B04'!$C$40)","v":2.021875},null,3.834374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC29*Bilans!F29+AD29","v":4.9792499999999995},4.791353773584905,206.62713148584908,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.61075817584151},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ29*Bilans!F29+AK29","v":4.754541666666667},{"v":0.42525129481460705,"d":"42.53%"},2.021875,null,2.7326666666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU29*Bilans!F29+AV29","v":2.978083333333333},2.978083333333333,128.42984375,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":18.68021938047402},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB29*Bilans!F29+BC29","v":5.856249999999999},{"v":0.3452508004268944,"d":"34.53%"},2.021875,null,3.834374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W29<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM29*Bilans!F29+BN29","v":4.046046296296296},3.8933653039832286,167.90137873427676,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.288731124994802},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F29*BT29+BU29","v":2.73415},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY29","v":3.3575334198928366}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R30*Bilans!F30+S30","v":5.0962499999999995},{"v":0.47130242825607066,"d":"47.13%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B04'!$C$39+'B04'!$C$40)","v":2.401875},null,2.6943749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC30*Bilans!F30+AD30","v":4.34085},4.34085,226.78770825,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.526002971768204},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ30*Bilans!F30+AK30","v":4.567075},{"v":0.525911004308009,"d":"52.59%"},2.401875,null,2.1652,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU30*Bilans!F30+AV30","v":2.96795},2.911950943396227,152.1348770377359,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":23.14463784248905},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB30*Bilans!F30+BC30","v":5.0962499999999995},{"v":0.47130242825607066,"d":"47.13%"},2.401875,null,2.6943749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W30<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM30*Bilans!F30+BN30","v":3.7701944444444444},3.7701944444444444,196.97380875000002,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.876014352339624},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F30*BT30+BU30","v":2.61863},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY30","v":3.5056499009023803}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R31*Bilans!F31+S31","v":4.7775},{"v":0.5361067503924647,"d":"53.61%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B04'!$C$39+'B04'!$C$40)","v":2.56125},null,2.21625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC31*Bilans!F31+AD31","v":4.0731},3.9962490566037743,224.06968460377362,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.09954759463119},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ31*Bilans!F31+AK31","v":4.48845},{"v":0.5706312869698893,"d":"57.06%"},2.56125,null,1.9272000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU31*Bilans!F31+AV31","v":2.9637},2.907781132075472,163.03928807547172,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.874740124740125},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB31*Bilans!F31+BC31","v":4.7775},{"v":0.5361067503924647,"d":"53.61%"},2.56125,null,2.21625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W31<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM31*Bilans!F31+BN31","v":3.6545},3.585547169811321,201.04162981132077,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":20.17273698390814},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F31*BT31+BU31","v":2.57018},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY31","v":3.5717342754203987}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R37*Bilans!F37+S37","v":4.366898148148149},{"v":0.7005830903790087,"d":"70.06%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B04'!$C$39+'B04'!$C$40)","v":3.059375},null,1.3075231481481486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.57912037037037},3.1064063591893776,211.31329258385742,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.24879936921682},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":4.4173379629629625},{"v":0.6925834123744296,"d":"69.26%"},3.059375,null,1.3579629629629624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.7470370370370367},2.3842208245981826,162.1866215932914,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":36.805420494047176},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.366898148148149},{"v":0.7005830903790087,"d":"70.06%"},3.059375,null,1.3075231481481486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W37<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.57912037037037},3.1064063591893776,211.31329258385742,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.24879936921682},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.3469814814814813},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY37","v":3.911407087117417}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R44*Bilans!F44+S44","v":4.323148148148149},{"v":0.7349967873206253,"d":"73.50%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B04'!$C$39+'B04'!$C$40)","v":3.1775},null,1.1456481481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.49337037037037},3.031981830887491,214.8462325366876,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":30.14839966017988},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":4.416462962962963},{"v":0.71946714523521,"d":"71.95%"},3.1775,null,1.2389629629629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.677037037037037},2.3234661076170506,164.6408083857442,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":39.341826291475186},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.323148148148149},{"v":0.7349967873206253,"d":"73.50%"},3.1775,null,1.1456481481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W44<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.49337037037037},3.031981830887491,214.8462325366876,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":30.14839966017988},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.2874814814814814},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY44","v":4.013147242641106}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R61*Bilans!F61+S61","v":4.264583333333333},{"v":0.7821690278456277,"d":"78.22%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B04'!$C$39+'B04'!$C$40)","v":3.335625},null,0.9289583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.378583333333333},2.932355345911949,218.91498834905656,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":32.84218269598891},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":4.415291666666667},{"v":0.7554710428718374,"d":"75.55%"},3.335625,null,1.0796666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.583333333333333},2.2421383647798736,167.38683962264147,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":42.95227784011222},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB61*Bilans!F61+BC61","v":4.264583333333333},{"v":0.7821690278456277,"d":"78.22%"},3.335625,null,0.9289583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W61<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.378583333333333},2.932355345911949,218.91498834905656,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":32.84218269598891},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.2078333333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY61","v":4.157922548501548}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R71*Bilans!F71+S71","v":4.96625},{"v":0.496727913415555,"d":"49.67%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B04'!$C$39+'B04'!$C$40)","v":2.466875},null,2.4993749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC71*Bilans!F71+AD71","v":4.23165},4.23165,227.68392825,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.402218992591543},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ71*Bilans!F71+AK71","v":4.535008333333334},{"v":0.5439626167537361,"d":"54.40%"},2.466875,null,2.068133333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU71*Bilans!F71+AV71","v":2.9662166666666665},2.910250314465409,156.58601816981133,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.849649514684383},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB71*Bilans!F71+BC71","v":4.96625},{"v":0.496727913415555,"d":"49.67%"},2.466875,null,2.4993749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W71<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM71*Bilans!F71+BN71","v":3.723009259259259},3.723009259259259,200.31651319444444,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.643104318738576},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F71*BT71+BU71","v":2.59887},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY71","v":3.5323044246153144}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R77*Bilans!F77+S77","v":4.6049999999999995},{"v":0.5749185667752443,"d":"57.49%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B04'!$C$39+'B04'!$C$40)","v":2.6475},null,1.9574999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC77*Bilans!F77+AD77","v":3.9281999999999995},3.8540830188679243,224.07638671698112,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.46003748046669},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ77*Bilans!F77+AK77","v":4.4459},{"v":0.5954924762140399,"d":"59.55%"},2.6475,null,1.7984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU77*Bilans!F77+AV77","v":2.9614},2.905524528301887,168.9271960754717,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.813101651505786},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB77*Bilans!F77+BC77","v":4.6049999999999995},{"v":0.5749185667752443,"d":"57.49%"},2.6475,null,1.9574999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W77<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM77*Bilans!F77+BN77","v":3.5918888888888887},3.5241174004192874,204.89218566037738,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":21.282094629162096},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F77*BT77+BU77","v":2.5439599999999998},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY77","v":3.608547304202897}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R94*Bilans!F94+S94","v":4.408333333333334},{"v":0.6686200378071833,"d":"66.86%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B04'!$C$39+'B04'!$C$40)","v":2.9475000000000002},null,1.4608333333333339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.660333333333333},3.1768930817610057,207.57819396226412,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":26.531771082858544},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":4.418166666666666},{"v":0.6671319174619942,"d":"66.71%"},2.9475000000000002,null,1.470666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU94*Bilans!F94+AV94","v":2.813333333333333},2.441761006289308,159.5446641509434,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":34.51959458067176},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB94*Bilans!F94+BC94","v":4.408333333333334},{"v":0.6686200378071833,"d":"66.86%"},2.9475000000000002,null,1.4608333333333339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W94<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.660333333333333},3.1768930817610057,207.57819396226412,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":26.531771082858544},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.4033333333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY94","v":3.819694868238558}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R104*Bilans!F104+S104","v":7.36290573089701},{"v":0.1907365177998697,"d":"19.07%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B04'!$C$39+'B04'!$C$40)","v":1.4043750000000002},null,5.95853073089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.96295},4.775668867924528,135.17530730660377,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.64572482092304},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ104*Bilans!F104+AK104","v":7.36290573089701},{"v":0.1907365177998697,"d":"19.07%"},1.4043750000000002,null,5.95853073089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.96295},4.775668867924528,135.17530730660377,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.64572482092304},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB104*Bilans!F104+BC104","v":7.36290573089701},{"v":0.1907365177998697,"d":"19.07%"},1.4043750000000002,null,5.95853073089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W104<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.738305555555557},5.521765723270441,156.29357879716983,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.612640200601222},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F104*BT104+BU104","v":2.8300325},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY104","v":3.243779002537957}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F116*BT116+BU116","v":2.8248875},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY116","v":3.2496869344354424}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8653649999999997},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY119","v":3.203780321180723}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.88773},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY136","v":3.178967562756906}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F142*BT142+BU142","v":2.8675699999999997},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY142","v":3.2013167943589873}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F152*BT152+BU152","v":2.9046874999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY152","v":3.160408821947284}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.9254774999999995},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY169","v":3.137949274947424}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.88542},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY175","v":3.1815125700937825}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9466349999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY185","v":3.1154180955564574}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.9329324999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY201","v":3.1299731582639563}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F211*BT211+BU211","v":2.9858899999999995},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY211","v":3.0744602111933133}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9054225},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY217","v":3.159609316717276}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F234*BT234+BU234","v":3.04403},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY234","v":3.015739003886296}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8715599999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY244","v":3.196868601039157}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R250*Bilans!F250+S250","v":7.542838870431893},{"v":0.15875985428963998,"d":"15.88%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B04'!$C$39+'B04'!$C$40)","v":1.1975},null,6.345338870431894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.0126},4.823445283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ250*Bilans!F250+AK250","v":7.542838870431893},{"v":0.15875985428963998,"d":"15.88%"},1.1975,null,{"$f":"AL250-AN250","v":6.345338870431894},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.0126},4.823445283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB250*Bilans!F250+BC250","v":7.542838870431893},{"v":0.15875985428963998,"d":"15.88%"},1.1975,null,{"$f":"BD250-BF250","v":6.345338870431894},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W250<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.888481481481483},5.666274633123691,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F250*BT250+BU250","v":2.84741},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY250","v":3.223982496373898}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B04'!$C$39+'B04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W260<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.9345074999999996},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY260","v":3.128293248526372}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R277*Bilans!F277+S277","v":7.866283637873755},{"v":0.10495744089685097,"d":"10.50%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B04'!$C$39+'B04'!$C$40)","v":0.8256250000000005},null,7.040658637873754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ277*Bilans!F277+AK277","v":7.866283637873755},{"v":0.10495744089685097,"d":"10.50%"},0.8256250000000005,null,7.040658637873754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB277*Bilans!F277+BC277","v":7.866283637873755},{"v":0.10495744089685097,"d":"10.50%"},0.8256250000000005,null,7.040658637873754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W277<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.158435185185186},5.92604140461216,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8786474999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY277","v":3.188997610857183}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R286*Bilans!F286+S286","v":7.58306561461794},{"v":0.15181854654939625,"d":"15.18%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B04'!$C$39+'B04'!$C$40)","v":1.1512499999999999},null,6.43181561461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.0237},4.83412641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ286*Bilans!F286+AK286","v":7.58306561461794},{"v":0.15181854654939625,"d":"15.18%"},1.1512499999999999,null,6.43181561461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.0237},4.83412641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB286*Bilans!F286+BC286","v":7.58306561461794},{"v":0.15181854654939625,"d":"15.18%"},1.1512499999999999,null,6.43181561461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W286<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.9220555555555565},5.69858176100629,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.851295},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY286","v":3.219589695208669}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R292*Bilans!F292+S292","v":6.8424916943521605},{"v":0.24168827290868564,"d":"24.17%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B04'!$C$39+'B04'!$C$40)","v":1.6537499999999998},null,5.188741694352161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC292*Bilans!F292+AD292","v":4.994666666666666},4.806188679245283,164.8042098113207,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.203571260324736},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.053333333333334},{"v":0.327259234828496,"d":"32.73%"},1.6537499999999998,null,3.399583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.0260833333333332},2.9118915094339624,99.84875985849055,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":15.190847549330087},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB292*Bilans!F292+BC292","v":6.8424916943521605},{"v":0.24168827290868564,"d":"24.17%"},1.6537499999999998,null,5.188741694352161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W292<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM292*Bilans!F292+BN292","v":6.450611111111109},6.207191823899369,212.84460764150933,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.1262659919235505},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F292*BT292+BU292","v":2.79945},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY292","v":3.279215560199325}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R309*Bilans!F309+S309","v":6.191960132890365},{"v":0.3040232752792712,"d":"30.40%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B04'!$C$39+'B04'!$C$40)","v":1.8825},null,4.309460132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC309*Bilans!F309+AD309","v":5.076},4.884452830188679,194.30353358490567,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.506028368794327},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":4.85},{"v":0.3881443298969073,"d":"38.81%"},1.8825,null,2.9674999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.9905},2.8776509433962265,114.4729545283019,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":17.83267012205317},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB309*Bilans!F309+BC309","v":6.191960132890365},{"v":0.3040232752792712,"d":"30.40%"},1.8825,null,4.309460132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W309<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM309*Bilans!F309+BN309","v":6.284555555555553},6.047402515723268,240.56567207547158,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.485659730202794},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F309*BT309+BU309","v":2.7659000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY309","v":3.31899200983405}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R315*Bilans!F315+S315","v":7.258405315614617},{"v":0.20769024798835592,"d":"20.77%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B04'!$C$39+'B04'!$C$40)","v":1.5075000000000005},null,5.750905315614617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC315*Bilans!F315+AD315","v":4.942666666666667},4.756150943396227,146.3943260377359,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.34838937463305},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.183333333333334},{"v":0.29083601286173644,"d":"29.08%"},1.5075000000000005,null,3.6758333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU315*Bilans!F315+AV315","v":3.048833333333333},2.933783018867924,90.30184132075473,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":13.53412973782965},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB315*Bilans!F315+BC315","v":7.258405315614617},{"v":0.20769024798835592,"d":"20.77%"},1.5075000000000005,null,5.750905315614617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W315<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM315*Bilans!F315+BN315","v":6.556777777777775},6.309352201257859,194.20186075471696,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.293229278290094},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F315*BT315+BU315","v":2.8209},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY315","v":3.2542805487610336}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R325*Bilans!F325+S325","v":5.35375},{"v":0.4245855708615457,"d":"42.46%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B04'!$C$39+'B04'!$C$40)","v":2.2731250000000003},null,3.0806249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC325*Bilans!F325+AD325","v":4.557149999999999},4.557149999999999,224.00670825000003,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.914387281524643},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ325*Bilans!F325+AK325","v":4.630591666666667},{"v":0.49089299243617185,"d":"49.09%"},2.2731250000000003,null,2.3574666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU325*Bilans!F325+AV325","v":2.9713833333333333},2.9713833333333333,146.05834775000005,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":21.34021191027749},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB325*Bilans!F325+BC325","v":5.35375},{"v":0.4245855708615457,"d":"42.46%"},2.2731250000000003,null,3.0806249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W325<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM325*Bilans!F325+BN325","v":3.8636574074074073},3.8636574074074073,189.91807986111115,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.411897669402677},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F325*BT325+BU325","v":2.65777},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY325","v":3.4540234858546826}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R342*Bilans!F342+S342","v":4.464814814814815},{"v":0.6260058067192036,"d":"62.60%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B04'!$C$39+'B04'!$C$40)","v":2.795},null,1.6698148148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.7710370370370367},3.2729755415793145,201.87713140461213,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":24.31035581818198},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":4.419296296296296},{"v":0.6324536334760855,"d":"63.25%"},2.795,null,1.6242962962962961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU342*Bilans!F342+AV342","v":2.9037037037037035},2.520195667365478,155.4456687631027,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":31.571834294587408},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB342*Bilans!F342+BC342","v":4.464814814814815},{"v":0.6260058067192036,"d":"62.60%"},2.795,null,1.6698148148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W342<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.7710370370370367},3.2729755415793145,201.87713140461213,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":24.31035581818198},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.480148148148148},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY342","v":3.7013917926049817}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R352*Bilans!F352+S352","v":4.368287037037037},{"v":0.6995018811933655,"d":"69.95%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B04'!$C$39+'B04'!$C$40)","v":3.055625},null,1.312662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.5818425925925923},3.1087690426275327,211.19422491090145,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":28.189984137879183},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":4.41736574074074},{"v":0.6917301349576745,"d":"69.17%"},3.055625,null,1.36174074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.749259259259259},2.3861495457721866,162.10306939203352,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":36.727014933022524},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.368287037037037},{"v":0.6995018811933655,"d":"69.95%"},3.055625,null,1.312662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W352<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.5818425925925923},3.1087690426275327,211.19422491090145,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":28.189984137879183},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.34887037037037},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY352","v":3.908261654538431}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R358*Bilans!F358+S358","v":4.47662037037037},{"v":0.6172346036506541,"d":"61.72%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B04'!$C$39+'B04'!$C$40)","v":2.763125},null,1.7134953703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.7941759259259253},3.293058350803633,200.5966494392033,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":23.86242259595047},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":4.419532407407407},{"v":0.6252075435330746,"d":"62.52%"},2.763125,null,1.6564074074074067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.922592592592592},2.5365897973445137,154.51636750524105,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":30.978737706137434},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.47662037037037},{"v":0.6172346036506541,"d":"61.72%"},2.763125,null,1.7134953703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W358<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.7941759259259253},3.293058350803633,200.5966494392033,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":23.86242259595047},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.4962037037037037},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY358","v":3.6775844801365034}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R369*Bilans!F369+S369","v":4.52125},{"v":0.5948299695880563,"d":"59.48%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B04'!$C$39+'B04'!$C$40)","v":2.689375},null,1.8318750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC369*Bilans!F369+AD369","v":3.85785},3.785060377358491,223.86739601886794,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.15741953718741},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ369*Bilans!F369+AK369","v":4.4252416666666665},{"v":0.6077351707722177,"d":"60.77%"},2.689375,null,1.7358666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU369*Bilans!F369+AV369","v":2.9602833333333334},2.5693025157232703,151.9613972924528,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":29.695627328073524},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB369*Bilans!F369+BC369","v":4.52125},{"v":0.5948299695880563,"d":"59.48%"},2.689375,null,1.8318750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W369<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM369*Bilans!F369+BN369","v":3.561490740740741},3.494292802236199,206.66994778825998,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":21.834761514883105},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F369*BT369+BU369","v":2.53123},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY369","v":3.6266953220371128}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R370*Bilans!F370+S370","v":4.433333333333334},{"v":0.6496240601503759,"d":"64.96%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B04'!$C$39+'B04'!$C$40)","v":2.88},null,1.5533333333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.709333333333333},3.219421383647798,205.1415305660377,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":25.532165629981563},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":4.418666666666666},{"v":0.651780325890163,"d":"65.18%"},2.88,null,1.538666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU370*Bilans!F370+AV370","v":2.853333333333333},2.4764779874213834,157.80117735849055,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":33.19181531897603},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB370*Bilans!F370+BC370","v":4.433333333333334},{"v":0.6496240601503759,"d":"64.96%"},2.88,null,1.5533333333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W370<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.709333333333333},3.219421383647798,205.1415305660377,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":25.532165629981563},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.437333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY370","v":3.7664113785557993}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R371*Bilans!F371+S371","v":4.67125},{"v":0.5596735349210596,"d":"55.97%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B04'!$C$39+'B04'!$C$40)","v":2.614375},null,2.056875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC371*Bilans!F371+AD371","v":3.9838499999999994},3.9086830188679245,224.14342771698114,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.925824796461868},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ371*Bilans!F371+AK371","v":4.462241666666667},{"v":0.5858882587040518,"d":"58.59%"},2.614375,null,1.8478666666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU371*Bilans!F371+AV371","v":2.962283333333333},2.9063911949685535,166.66700307547168,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.45254407874037},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB371*Bilans!F371+BC371","v":4.67125},{"v":0.5596735349210596,"d":"55.97%"},2.614375,null,2.056875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W371<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM371*Bilans!F371+BN371","v":3.615935185185185},3.54770999301188,203.44342954926626,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.851492975951455},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F371*BT371+BU371","v":2.55403},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY371","v":3.594319565549348}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11495.200238731979},{"$f":"SUM(AA7:AA372)","v":147.92456126801687},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9371509911046383},{"$f":"SUM(AF7:AF372)/229","v":3.6119803239680337},{"$f":"SUM(AG7:AG372)/Z373","v":3.367512553197803},{"$f":"SUM(AH7:AH372)","v":4992.288125548902},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11311.148399183698},{"$f":"SUM(AS7:AS372)","v":331.9764008162946},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.9986657902312785},{"$f":"SUM(AX7:AX372)/229","v":2.7598334333855155},{"$f":"SUM(AY7:AY372)/AR373","v":2.4738847134718776},{"$f":"SUM(AZ7:AZ372)","v":6805.739105438499},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11554.6988200278},{"$f":"SUM(BK7:BK372)","v":88.4259799721974},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.140935359857672},{"$f":"SUM(BP7:BP372)/229","v":3.817505621744345},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2996077056295476},{"$f":"SUM(BR7:BR372)","v":5477.086685195621},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":968.1356762542812},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1291.9145970601617},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.652426510285702}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A10","index":37,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4680.092200357881},null,null,"COP",{"$f":"K13","v":4.090550204238935},{"$f":"L13","v":3.4731390669320255},{"$f":"M13","v":3.9035638325712254},{"$f":"N13","v":3.160832150482666},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9997060477569865},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9997060477569865},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":4.090550204238935},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":2.9395224301353995E-4},{"$f":"1-N3","v":2.9395224301353995E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":4.090844242915276},{"$f":"L14","v":3.4734331056083674},{"$f":"M14","v":3.9038578712475673},{"$f":"N14","v":3.161126189159008}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":4.090844242915276},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R7*Bilans!F7+S7","v":11.040233333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.23969149202764437,"d":"23.97%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":8.393983333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC7*Bilans!F7+AD7","v":4.5209166666666665},{"$f":"IF(U7<40%,5.2/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.3/5.3*AE7,IF(U7<80%,4.9/5.3*AE7,4/5.3*AE7))))","v":4.435616352201258},{"$f":"AF7*Z7","v":257.7536662264151},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.89999631343201},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":9.921633333333332},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2667151577865204,"d":"26.67%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":7.275383333333332},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU7*Bilans!F7+AV7","v":3.5922833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4567254716981135},{"$f":"AX7*AR7","v":200.87031716037737},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.685812371780578},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB7*Bilans!F7+BC7","v":11.040233333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.23969149202764437,"d":"23.97%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":8.393983333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W7<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM7*Bilans!F7+BN7","v":4.460648148148148},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":4.29232180293501},{"$f":"BP7*BJ7","v":249.42681996855345},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.4641845233371},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F7*BT7+BU7","v":3.2059766666666665},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8634020002225014},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC7*Bilans!F7+CD7","v":10.931666666666665},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.2420719621893582,"d":"24.21%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":8.285416666666665},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN7*Bilans!F7+CO7","v":3.2059766666666665},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0849964150943396},{"$f":"CQ7*CK7","v":179.26914168113208},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":24.298861299554428}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R8*Bilans!F8+S8","v":10.579592592592594},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.2944347783468522,"d":"29.44%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":7.464592592592593},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC8*Bilans!F8+AD8","v":4.060370370370371},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.907148846960168},{"$f":"AF8*Z8","v":270.99984402515724},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.90017695886162},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":9.358925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.33283733888425,"d":"33.28%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":6.243925925925925},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU8*Bilans!F8+AV8","v":3.2794814814814814},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.155727463312369},{"$f":"AX8*AR8","v":218.88125685534592},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":28.353018769904907},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB8*Bilans!F8+BC8","v":10.579592592592594},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2944347783468522,"d":"29.44%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":7.464592592592593},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W8<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM8*Bilans!F8+BN8","v":4.060370370370371},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.907148846960168},{"$f":"BP8*BJ8","v":270.99984402515724},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.90017695886162},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F8*BT8+BU8","v":2.9498962962962962},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.111973804477747},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC8*Bilans!F8+CD8","v":10.343555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.3011536974176084,"d":"30.12%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":7.228555555555555},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN8*Bilans!F8+CO8","v":2.9498962962962962},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8385794549266246},{"$f":"CQ8*CK8","v":196.88387099371067},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":31.52083689068794}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":2831.558360817089},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R9*Bilans!F9+S9","v":10.46787962962963},{"v":0.308921206052731,"d":"30.89%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.23375},null,7.23412962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.946018518518519},3.797112159329141,274.1894690251573,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.532038057168574},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":9.215546296296296},{"v":0.350901606484212,"d":"35.09%"},3.23375,null,5.981796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU9*Bilans!F9+AV9","v":3.202074074074074},3.0812410901467504,222.49641911949686,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":30.231616830594554},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB9*Bilans!F9+BC9","v":10.46787962962963},{"v":0.308921206052731,"d":"30.89%"},3.23375,null,7.23412962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W9<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.946018518518519},3.797112159329141,274.1894690251573,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.532038057168574},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F9*BT9+BU9","v":2.8869148148148147},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.179865215589628},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC9*Bilans!F9+CD9","v":10.195777777777778},{"v":0.3171656023190427,"d":"31.72%"},3.23375,null,6.962027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN9*Bilans!F9+CO9","v":2.8869148148148147},2.77797463312369,200.59754825786166,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":33.53194766046391}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":9.75350462962963},{"v":0.40940412207008214,"d":"40.94%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.993125},null,5.76037962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.214768518518519},3.214768518518519,290.7275909722223,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.28912916372643},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":8.298671296296297},{"v":0.48117642661447924,"d":"48.12%"},3.993125,null,4.3055462962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU10*Bilans!F10+AV10","v":2.707074074074074},2.707074074074074,244.81424388888888,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":43.094923451587746},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.75350462962963},{"v":0.40940412207008214,"d":"40.94%"},3.993125,null,5.76037962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W10<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.214768518518519},3.214768518518519,290.7275909722223,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.28912916372643},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":2.4841648148148145},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.6954069815550206},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":9.250777777777778},{"v":0.4316528940509507,"d":"43.17%"},3.993125,null,5.2576527777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN10*Bilans!F10+CO10","v":2.4841648148148145},2.4841648148148145,224.65544502777777,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":46.96192028172521}]
[null,5,null,null,"COP",{"$f":"AG373","v":4.111914118076025},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":9.850518518518518},{"v":0.39490306958836535,"d":"39.49%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.89},null,5.960518518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.314074074074074},3.189014675052411,280.50573081761013,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":35.58102158878751},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":8.423185185185186},{"v":0.46182054822227886,"d":"46.18%"},3.89,null,4.533185185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU11*Bilans!F11+AV11","v":2.7742962962962965},2.7742962962962965,244.02710222222225,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":40.89988518943743},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.850518518518518},{"v":0.39490306958836535,"d":"39.49%"},3.89,null,5.960518518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W11<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.314074074074074},3.189014675052411,280.50573081761013,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":35.58102158878751},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":2.538859259259259},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6157971209000257},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":9.379111111111111},{"v":0.4147514571387954,"d":"41.48%"},3.89,null,5.489111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN11*Bilans!F11+CO11","v":2.538859259259259},2.538859259259259,223.31806044444443,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":44.692670373979574}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":9.717050925925925},{"v":0.4149278449537207,"d":"41.49%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.031875},null,5.6851759259259245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.1774537037037036},3.1774537037037036,290.3080576388889,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.09286145148835},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":8.25188425925926},{"v":0.4886005272645361,"d":"48.86%"},4.031875,null,4.2200092592592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU12*Bilans!F12+AV12","v":2.6818148148148144},2.6818148148148144,245.02401055555555,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":43.94816873593063},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BC12","v":9.717050925925925},{"v":0.4149278449537207,"d":"41.49%"},4.031875,null,5.6851759259259245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W12<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.1774537037037036},3.1774537037037036,290.3080576388889,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":37.09286145148835},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":2.4636129629629626},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7262346553653893},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":9.202555555555556},{"v":0.43812558105840166,"d":"43.81%"},4.031875,null,5.170680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN12*Bilans!F12+CO12","v":2.4636129629629626},2.4636129629629626,225.0879983611111,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":47.84065182797624}]
[null,7,null,null,"E CO V55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3468.3249030241072},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":4.090550204238935},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.4731390669320255},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.9035638325712254},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.160832150482666},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R13*Bilans!F13+S13","v":9.764675925925927},{"v":0.40771962430719194,"d":"40.77%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.98125},null,5.783425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC13*Bilans!F13+AD13","v":3.226203703703704},3.226203703703704,290.84226388888897,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":36.04654593462101},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":8.31300925925926},{"v":0.4789180278568286,"d":"47.89%"},3.98125,null,4.33175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU13*Bilans!F13+AV13","v":2.714814814814815},2.714814814814815,244.74055555555557,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":42.83662346521146},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.764675925925927},{"v":0.40771962430719194,"d":"40.77%"},3.98125,null,5.783425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W13<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM13*Bilans!F13+BN13","v":3.226203703703704},3.226203703703704,290.84226388888897,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":36.04654593462101},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F13*BT13+BU13","v":2.4904629629629627},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.6860616425623682},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC13*Bilans!F13+CD13","v":9.265555555555554},{"v":0.42968281568533406,"d":"42.97%"},3.98125,null,5.284305555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN13*Bilans!F13+CO13","v":2.4904629629629627},2.4904629629629627,224.5152361111111,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":46.69553481800945}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":4.090844242915276},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.4734331056083674},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.9038578712475673},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.161126189159008},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.171546296296297},{"v":0.34888992259634943,"d":"34.89%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.54875},null,6.622796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.6426851851851856},3.5052253668763105,279.61182751572323,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":29.35711380284301},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":8.835212962962963},{"v":0.4016598145258399,"d":"40.17%"},3.54875,null,5.286462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU14*Bilans!F14+AV14","v":2.9967407407407407},2.9967407407407407,239.05000888888884,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":34.33840592248368},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.171546296296297},{"v":0.34888992259634943,"d":"34.89%"},3.54875,null,6.622796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W14<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.6426851851851856},3.5052253668763105,279.61182751572323,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":29.35711380284301},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":2.719848148148148},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.375188429637276},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":9.803777777777778},{"v":0.3619778090078654,"d":"36.20%"},3.54875,null,6.255027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN14*Bilans!F14+CO14","v":2.719848148148148},2.617212368972746,208.7750306729559,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":39.317902215321354}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.3569879193982386},{"$nulls":4},{"$f":"F11","v":4.111914118076025},{"$f":"F15","v":3.3569879193982386},{"$f":"F28","v":3.8832805508498387},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":9.840523148148147},{"v":0.39638390574123533,"d":"39.64%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.900625},null,5.939898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.3038425925925927},3.17916928721174,280.45041867138366,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":35.79468084878389},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":8.410356481481482},{"v":0.46378830773566754,"d":"46.38%"},3.900625,null,4.509731481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU15*Bilans!F15+AV15","v":2.7673703703703705},2.7673703703703705,244.12357722222225,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":41.1211131037621},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.840523148148147},{"v":0.39638390574123533,"d":"39.64%"},3.900625,null,5.939898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W15<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.3038425925925927},3.17916928721174,280.45041867138366,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":35.79468084878389},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":2.5332240740740737},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6238405018929916},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":9.36588888888889},{"v":0.4164714151827553,"d":"41.65%"},3.900625,null,5.46526388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN15*Bilans!F15+CO15","v":2.5332240740740737},2.5332240740740737,223.4683616944444,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":44.92194400197086}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.9946311230270903},{"$f":"F19","v":3.9946311230270903},{"$f":"F19","v":3.9946311230270903},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.628981481481482},{"v":0.2881273248368803,"d":"28.81%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0625},null,7.566481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC16*Bilans!F16+AD16","v":4.110925925925926},3.955796645702306,269.38975157232704,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.207663302268518},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":9.422314814814815},{"v":0.325026287084443,"d":"32.50%"},3.0625,null,6.359814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU16*Bilans!F16+AV16","v":3.3137037037037036},3.1886582809224318,217.14762893081758,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.550459240363185},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.628981481481482},{"v":0.2881273248368803,"d":"28.81%"},3.0625,null,7.566481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W16<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM16*Bilans!F16+BN16","v":4.110925925925926},3.955796645702306,269.38975157232704,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.207663302268518},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":2.9777407407407406},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0828741651015563},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.408888888888889},{"v":0.29421968403074295,"d":"29.42%"},3.0625,null,7.346388888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN16*Bilans!F16+CO16","v":2.9777407407407406},2.8653731656184487,195.13191257861635,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":30.6588339187713}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":649.1853024938019},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.552546296296297},{"v":0.29791387895672006,"d":"29.79%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.14375},null,7.408796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC17*Bilans!F17+AD17","v":4.032685185185185},3.880508385744235,271.82961242138373,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.28676838632039},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":9.324212962962962},{"v":0.33715982383579196,"d":"33.72%"},3.14375,null,6.180462962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU17*Bilans!F17+AV17","v":3.2607407407407405},3.1376939203354297,219.79545911949688,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":28.799654234706157},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.552546296296297},{"v":0.29791387895672006,"d":"29.79%"},3.14375,null,7.408796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W17<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM17*Bilans!F17+BN17","v":4.032685185185185},3.880508385744235,271.82961242138373,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.28676838632039},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":2.934648148148148},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1281433195979074},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":10.307777777777778},{"v":0.30498814271855124,"d":"30.50%"},3.14375,null,7.164027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN17*Bilans!F17+CO17","v":2.934648148148148},2.8239067085953877,197.81466493710695,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":31.999817743606464}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4680.092200357881},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.52726388888889},{"v":0.30118224768227475,"d":"30.12%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.1706250000000002},null,7.356638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC18*Bilans!F18+AD18","v":4.006805555555555},3.8556053459119495,272.57201992924524,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.652978408875423},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":9.29176388888889},{"v":0.34122961344201186,"d":"34.12%"},3.1706250000000002,null,6.121138888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU18*Bilans!F18+AV18","v":3.2432222222222222},3.1208364779874214,220.62753481132074,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":29.22182903309667},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.52726388888889},{"v":0.30118224768227475,"d":"30.12%"},3.1706250000000002,null,7.356638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W18<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM18*Bilans!F18+BN18","v":4.006805555555555},3.8556053459119495,272.57201992924524,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.652978408875423},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":2.9203944444444443},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1434109928072886},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.274333333333333},{"v":0.30859666482821274,"d":"30.86%"},3.1706250000000002,null,7.103708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN18*Bilans!F18+CO18","v":2.9203944444444443},2.8101908805031446,198.6664442971698,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":32.45208381847424}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.9946311230270903},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5139.543039300159},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.460236111111112},{"v":0.30992369250216095,"d":"30.99%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.241875},null,7.218361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.9381944444444446},3.7895833333333333,274.38478125,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.647155579989008},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":9.205736111111111},{"v":0.35215815018715685,"d":"35.22%"},3.241875,null,5.963861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU19*Bilans!F19+AV19","v":3.1967777777777777},3.07614465408805,222.72825367924528,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":30.36347782795994},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.460236111111112},{"v":0.30992369250216095,"d":"30.99%"},3.241875,null,7.218361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W19<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.9381944444444446},3.7895833333333333,274.38478125,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.647155579989008},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":2.882605555555555},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1846188536991042},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":10.185666666666666},{"v":0.3182781359426645,"d":"31.83%"},3.241875,null,6.943791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN19*Bilans!F19+CO19","v":2.882605555555555},2.773827987421383,200.83901542924525,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":33.672762126403214}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5552.855707428922},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.02749537037037},{"v":0.3691724466847866,"d":"36.92%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.7018750000000002},null,6.325620370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.4952314814814818},3.363335953878407,280.65356867138365,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":32.0051435468024},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":8.650328703703703},{"v":0.4279461656081363,"d":"42.79%"},3.7018750000000002,null,4.948453703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU20*Bilans!F20+AV20","v":2.8969259259259257},2.8969259259259257,241.73398388888884,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":37.15802638812534},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.02749537037037},{"v":0.3691724466847866,"d":"36.92%"},3.7018750000000002,null,6.325620370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W20<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.4952314814814818},3.363335953878407,280.65356867138365,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":32.0051435468024},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":2.638635185185185},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.479071321242815},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.613222222222221},{"v":0.38508160057328455,"d":"38.51%"},3.7018750000000002,null,5.911347222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN20*Bilans!F20+CO20","v":2.638635185185185},2.539064046121593,211.87219932861632,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":42.39516926106126}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":6222.565799035229},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R21*Bilans!F21+S21","v":9.539124999999999},{"v":0.43478830605532487,"d":"43.48%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.1475},null,5.391624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC21*Bilans!F21+AD21","v":3.1193750000000002},3.1193750000000002,293.65796250000005,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.93106792226007},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ21*Bilans!F21+AK21","v":9.014249999999999},{"v":0.4601048340128131,"d":"46.01%"},4.1475,null,4.866749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.4237749999999996},2.4237749999999996,228.17417849999998,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":50.10390815979208},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB21*Bilans!F21+BC21","v":8.1544375},{"v":0.5086187735205524,"d":"50.86%"},4.1475,null,4.0069375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W21<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.9149999999999996},1.8788679245283018,176.87662641509436,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":64.6349849367343},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.4237749999999996},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.787480273540243},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC21*Bilans!F21+CD21","v":6.561999999999999},{"v":0.6320481560499848,"d":"63.20%"},4.1475,null,2.4144999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN21*Bilans!F21+CO21","v":1.975375},1.7144764150943395,161.40080971698114,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":70.83247044452212}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.768328703703705},{"v":0.2706432056626965,"d":"27.06%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.914375},null,7.853953703703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC22*Bilans!F22+AD22","v":4.253564814814815},4.093052935010482,264.1861016902515,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.342529481551107},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":9.601162037037037},{"v":0.3035439865255508,"d":"30.35%"},2.914375,null,6.686787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU22*Bilans!F22+AV22","v":3.4102592592592593},3.2815702306079664,211.8089505345912,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.372929466322624},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.768328703703705},{"v":0.2706432056626965,"d":"27.06%"},2.914375,null,7.853953703703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W22<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM22*Bilans!F22+BN22","v":4.253564814814815},4.093052935010482,264.1861016902515,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.342529481551107},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":3.0563018518518517},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0036300224854173},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.593222222222222},{"v":0.2751169510903198,"d":"27.51%"},2.914375,null,7.678847222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN22*Bilans!F22+CO22","v":3.0563018518518517},2.9409697064989517,189.82488970597484,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":28.311427287402996}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.332060185185187},{"v":0.3269556060894599,"d":"32.70%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.378125},null,6.953935185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.8069907407407406},3.6633307127882597,277.2225516902516,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.64808548658121},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":9.041226851851851},{"v":0.3736356863237075,"d":"37.36%"},3.378125,null,5.663101851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU23*Bilans!F23+AV23","v":3.107962962962963},2.9906813417190774,226.31981053459123,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.64164210282815},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.332060185185187},{"v":0.3269556060894599,"d":"32.70%"},3.378125,null,6.953935185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W23<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.8069907407407406},3.6633307127882597,277.2225516902516,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.64808548658121},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":2.8103425925925922},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.266505665251041},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":10.01611111111111},{"v":0.3372691219701592,"d":"33.73%"},3.378125,null,6.63798611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN23*Bilans!F23+CO23","v":2.8103425925925922},2.7042919287211737,204.64729170597485,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":36.09845111883452}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R24*Bilans!F24+S24","v":9.65978125},{"v":0.42178750165796974,"d":"42.18%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.074375},null,5.58540625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC24*Bilans!F24+AD24","v":3.14984375},3.14984375,290.99831484375,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.835733915372785},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ24*Bilans!F24+AK24","v":9.1385625},{"v":0.4458441904840066,"d":"44.58%"},4.074375,null,5.064187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.44644375},2.44644375,226.01470584374997,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":48.714240824053284},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB24*Bilans!F24+BC24","v":8.211109375000001},{"v":0.496202743615262,"d":"49.62%"},4.074375,null,4.136734375000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W24<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.9854166666666666},1.9854166666666666,183.42271874999997,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":60.026014690451206},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.44644375},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.75238547790032},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC24*Bilans!F24+CD24","v":6.6205},{"v":0.6154180197870252,"d":"61.54%"},4.074375,null,2.546125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN24*Bilans!F24+CO24","v":1.98634375},1.7239964622641508,159.27141316627356,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":69.12812909342254}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":9.94400462962963},{"v":0.381197026870369,"d":"38.12%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.790625},null,6.1533796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.4097685185185185},3.281098008385744,280.77996206761003,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":33.644758467398304},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":8.543171296296297},{"v":0.4437023288580602,"d":"44.37%"},3.790625,null,4.7525462962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU25*Bilans!F25+AV25","v":2.839074074074074},2.839074074074074,242.95376388888886,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.88301154523514},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.94400462962963},{"v":0.381197026870369,"d":"38.12%"},3.790625,null,6.1533796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W25<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.4097685185185185},3.281098008385744,280.77996206761003,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":33.644758467398304},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":2.5915648148148147},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.542261396482177},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":9.502777777777778},{"v":0.3988965214849459,"d":"39.89%"},3.790625,null,5.712152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN25*Bilans!F25+CO25","v":2.5915648148148147},2.4937699161425577,213.40436057389934,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":44.267014885943226}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":2998.270314889289},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R26*Bilans!F26+S26","v":9.605125},{"v":0.4276362879192098,"d":"42.76%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.1075},null,5.497624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC26*Bilans!F26+AD26","v":3.136041666666667},3.136041666666667,292.21636250000006,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.32927389889059},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":9.08225},{"v":0.4522557736243772,"d":"45.23%"},4.1075,null,4.97475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.4361749999999995},2.4361749999999995,227.00278649999998,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":49.3405440906339},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB26*Bilans!F26+BC26","v":8.1854375},{"v":0.5018057984072323,"d":"50.18%"},4.1075,null,4.077937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W26<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.9535185185185182},1.916659678546471,178.59434884696017,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":62.714419959602445},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.4361749999999995},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.7682022022227475},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.593999999999999},{"v":0.622914771003943,"d":"62.29%"},4.1075,null,2.4864999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN26*Bilans!F26+CO26","v":1.981375},1.7196839622641509,160.2401516037736,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":69.89784323029957}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R27*Bilans!F27+S27","v":9.988689814814816},{"v":0.37473633373301374,"d":"37.47%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.743125},null,6.2455648148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.4555092592592596},3.3251126834381552,280.7558894261006,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":32.757130470350226},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":8.600523148148149},{"v":0.43522061803949263,"d":"43.52%"},3.743125,null,4.857398148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU27*Bilans!F27+AV27","v":2.870037037037037},2.870037037037037,242.33157722222222,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.95113045385916},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.988689814814816},{"v":0.37473633373301374,"d":"37.47%"},3.743125,null,6.2455648148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W27<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.4555092592592596},3.3251126834381552,280.7558894261006,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":32.757130470350226},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F27*BT27+BU27","v":2.616757407407407},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5081585988879374},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC27*Bilans!F27+CD27","v":9.56188888888889},{"v":0.3914629257352685,"d":"39.15%"},3.743125,null,5.818763888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN27*Bilans!F27+CO27","v":2.616757407407407},2.5180118448637314,212.60833012106917,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":43.2568060480647}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.8832805508498387},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R28*Bilans!F28+S28","v":10.522560185185187},{"v":0.3017920490938121,"d":"30.18%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.175625},null,7.3469351851851865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC28*Bilans!F28+AD28","v":4.001990740740741},3.8509722222222225,272.7065979166667,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.721633065243264},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":9.285726851851852},{"v":0.3419899218085104,"d":"34.20%"},3.175625,null,6.1101018518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU28*Bilans!F28+AV28","v":3.239962962962963},3.1177002096436057,220.77994034591194,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":29.300876882720765},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB28*Bilans!F28+BC28","v":10.522560185185187},{"v":0.3017920490938121,"d":"30.18%"},3.175625,null,7.3469351851851865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W28<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM28*Bilans!F28+BN28","v":4.001990740740741},3.8509722222222225,272.7065979166667,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.721633065243264},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F28*BT28+BU28","v":2.9177425925925924},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1462679481410354},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC28*Bilans!F28+CD28","v":10.26811111111111},{"v":0.3092706112776341,"d":"30.93%"},3.175625,null,7.092486111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN28*Bilans!F28+CO28","v":2.9177425925925924},2.8076390985324946,198.8229627625786,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":32.536713870293305}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R29*Bilans!F29+S29","v":11.856083333333332},{"v":0.17053481686616578,"d":"17.05%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.021875},null,9.834208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC29*Bilans!F29+AD29","v":5.228541666666667},5.03123820754717,216.97214770047174,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.057168773394526},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":10.637583333333334},{"v":0.19006901630226164,"d":"19.01%"},2.021875,null,8.615708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU29*Bilans!F29+AV29","v":4.083458333333333},3.929365566037735,169.45389003537736,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.157819898670574},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.856083333333332},{"v":0.17053481686616578,"d":"17.05%"},2.021875,null,9.834208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W29<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM29*Bilans!F29+BN29","v":5.061898148148148},4.870883123689728,210.05683470911956,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.421183507654964},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F29*BT29+BU29","v":3.6238916666666663},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5331883081493887},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC29*Bilans!F29+CD29","v":11.764166666666666},{"v":0.17186725224906144,"d":"17.19%"},2.021875,null,9.742291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN29*Bilans!F29+CO29","v":3.6238916666666663},3.487141037735849,150.38295725235852,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":15.953254943803646}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11643.124799999996},null,{"$f":"F30/F32","v":3913.4957645280556},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R30*Bilans!F30+S30","v":11.35955},{"v":0.21144103419589683,"d":"21.14%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.401875},null,8.957675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC30*Bilans!F30+AD30","v":4.7978749999999994},4.616823113207547,241.20592354952828,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.597927697770617},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":10.201849999999999},{"v":0.23543523968691957,"d":"23.54%"},2.401875,null,7.799974999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU30*Bilans!F30+AV30","v":3.784525},3.6417127358490564,190.26128188443397,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.50669036482549},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.35955},{"v":0.21144103419589683,"d":"21.14%"},2.401875,null,8.957675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W30<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM30*Bilans!F30+BN30","v":4.695972222222222},4.51876572327044,236.08291521226417,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.914703290088331},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F30*BT30+BU30","v":3.3695449999999996},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.724403443194853},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC30*Bilans!F30+CD30","v":11.257499999999999},{"v":0.21335776149233845,"d":"21.34%"},2.401875,null,8.855624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN30*Bilans!F30+CO30","v":3.3695449999999996},3.242392358490566,169.39878876933963,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":20.785902058865865}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R31*Bilans!F31+S31","v":11.1513},{"v":0.22968174114228831,"d":"22.97%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.56125},null,8.590050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC31*Bilans!F31+AD31","v":4.61725},4.443014150943396,249.11980344339622,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.27955652237613},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":10.019099999999998},{"v":0.25563673383836877,"d":"25.56%"},2.56125,null,7.457849999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU31*Bilans!F31+AV31","v":3.65915},3.5210688679245283,197.4263314245283,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.542142943837007},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB31*Bilans!F31+BC31","v":11.1513},{"v":0.22968174114228831,"d":"22.97%"},2.56125,null,8.590050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W31<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM31*Bilans!F31+BN31","v":4.5425},4.3710849056603776,245.08673066037738,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.547447958820293},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F31*BT31+BU31","v":3.26287},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8134740274666172},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC31*Bilans!F31+CD31","v":11.045},{"v":0.23189225894069712,"d":"23.19%"},2.56125,null,8.48375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN31*Bilans!F31+CO31","v":3.26287},3.139742830188679,176.04538048867923,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":23.037014147955997}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.631921296296298},{"v":0.28775372905231666,"d":"28.78%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.059375},null,7.572546296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC37*Bilans!F37+AD37","v":4.113935185185185},3.9586923480083858,269.2900469732705,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.166978963179112},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":9.426087962962963},{"v":0.32456465630502424,"d":"32.46%"},3.059375,null,6.366712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU37*Bilans!F37+AV37","v":3.3157407407407407},3.1906184486373164,217.04181996855345,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":27.503210243605967},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.631921296296298},{"v":0.28775372905231666,"d":"28.78%"},3.059375,null,7.572546296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W37<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM37*Bilans!F37+BN37","v":4.113935185185185},3.9586923480083858,269.2900469732705,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.166978963179112},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":2.979398148148148},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.081159195089737},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":10.412777777777777},{"v":0.2938096889505416,"d":"29.38%"},3.059375,null,7.353402777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN37*Bilans!F37+CO37","v":2.979398148148148},2.866968029350105,195.02550019654092,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":30.6080322841591}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.520796296296297},{"v":0.3020208651999655,"d":"30.20%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.1775},null,7.343296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC44*Bilans!F44+AD44","v":4.0001851851851855},3.8492348008385746,272.7567779874214,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.74742117058851},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":9.283462962962963},{"v":0.3422752923857038,"d":"34.23%"},3.1775,null,6.105962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU44*Bilans!F44+AV44","v":3.2387407407407407},3.116524109014675,220.83689836477987,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":29.330560843599613},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.520796296296297},{"v":0.3020208651999655,"d":"30.20%"},3.1775,null,7.343296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W44<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM44*Bilans!F44+BN44","v":4.0001851851851855},3.8492348008385746,272.7567779874214,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.74742117058851},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":2.916748148148148},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1473406457216435},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.265777777777778},{"v":0.30952355182266866,"d":"30.95%"},3.1775,null,7.088277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN44*Bilans!F44+CO44","v":2.916748148148148},2.806682180293501,198.88149929559748,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":32.568489813991384}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R61*Bilans!F61+S61","v":10.372041666666668},{"v":0.3215977246524109,"d":"32.16%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.335625},null,7.036416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.847916666666667},3.702712264150944,276.4259840801887,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":26.009298894869264},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":9.092541666666667},{"v":0.36685286933888117,"d":"36.69%"},3.335625,null,5.756916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU61*Bilans!F61+AV61","v":3.135666666666667},3.0173396226415097,225.2594895283019,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":31.91717275620783},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB61*Bilans!F61+BC61","v":10.372041666666668},{"v":0.3215977246524109,"d":"32.16%"},3.335625,null,7.036416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W61<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.847916666666667},3.702712264150944,276.4259840801887,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":26.009298894869264},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F61*BT61+BU61","v":2.832883333333333},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2405146699769967},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC61*Bilans!F61+CD61","v":10.068999999999999},{"v":0.33127669083325056,"d":"33.13%"},3.335625,null,6.733374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN61*Bilans!F61+CO61","v":2.832883333333333},2.725982075471698,203.50819184433962,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":35.328533839803626}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R71*Bilans!F71+S71","v":11.274616666666667},{"v":0.21879901312239736,"d":"21.88%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.466875},null,8.807741666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC71*Bilans!F71+AD71","v":4.724208333333333},4.545936320754717,244.59410373820756,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.26824071052469},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":10.127316666666665},{"v":0.24358624117280164,"d":"24.36%"},2.466875,null,7.6604416666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU71*Bilans!F71+AV71","v":3.7333916666666664},3.5925089622641506,193.29494471462263,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.320327584167213},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB71*Bilans!F71+BC71","v":11.274616666666667},{"v":0.21879901312239736,"d":"21.88%"},2.466875,null,8.807741666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W71<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM71*Bilans!F71+BN71","v":4.63337962962963},4.458535115303984,239.89148187893085,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.567545887830855},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F71*BT71+BU71","v":3.326038333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.76004034830226},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC71*Bilans!F71+CD71","v":11.170833333333333},{"v":0.22083177918687058,"d":"22.08%"},2.466875,null,8.703958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN71*Bilans!F71+CO71","v":3.326038333333333},3.2005274528301886,172.2043795995283,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":21.68656604979999}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R77*Bilans!F77+S77","v":11.0386},{"v":0.2398401971264472,"d":"23.98%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.6475},null,8.391100000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC77*Bilans!F77+AD77","v":4.5195},4.348952830188679,252.8481175471698,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.245668768669102},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":9.9202},{"v":0.26687970000604827,"d":"26.69%"},2.6475,null,7.2726999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU77*Bilans!F77+AV77","v":3.5913},3.455779245283019,200.91900532075474,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.702948792916217},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB77*Bilans!F77+BC77","v":11.0386},{"v":0.2398401971264472,"d":"23.98%"},2.6475,null,8.391100000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W77<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM77*Bilans!F77+BN77","v":4.459444444444444},4.291163522012578,249.4882471698113,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.477917030023672},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F77*BT77+BU77","v":3.2051399999999997},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.864149459929988},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC77*Bilans!F77+CD77","v":10.93},{"v":0.24222323879231472,"d":"24.22%"},2.6475,null,8.282499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN77*Bilans!F77+CO77","v":3.2051399999999997},3.0841913207547167,179.31488338867922,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":24.317752110672238}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R94*Bilans!F94+S94","v":10.737166666666667},{"v":0.2745137606134455,"d":"27.45%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.9475000000000002},null,7.789666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC94*Bilans!F94+AD94","v":4.221666666666667},4.062358490566038,265.43450377358494,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.748685817793366},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":9.561166666666667},{"v":0.308278278452769,"d":"30.83%"},2.9475000000000002,null,6.613666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU94*Bilans!F94+AV94","v":3.3886666666666665},3.2607924528301884,213.06017886792452,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.849115274675686},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB94*Bilans!F94+BC94","v":10.737166666666667},{"v":0.2745137606134455,"d":"27.45%"},2.9475000000000002,null,7.789666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W94<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM94*Bilans!F94+BN94","v":4.221666666666667},4.062358490566038,265.43450377358494,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.748685817793366},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F94*BT94+BU94","v":3.038733333333333},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0209955902678756},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC94*Bilans!F94+CD94","v":10.552},{"v":0.2793309325246399,"d":"27.93%"},2.9475000000000002,null,7.6045,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN94*Bilans!F94+CO94","v":3.038733333333333},2.924064150943396,191.0583516226415,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":28.82583816528301}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R104*Bilans!F104+S104","v":16.1517375},{"v":0.08694884993023198,"d":"8.69%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.4043750000000002},null,14.7473625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC104*Bilans!F104+AD104","v":6.022125},5.794875,164.023936875,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.3009900990099},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ104*Bilans!F104+AK104","v":16.1517375},{"v":0.08694884993023198,"d":"8.69%"},1.4043750000000002,null,14.7473625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU104*Bilans!F104+AV104","v":6.022125},5.794875,164.023936875,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.3009900990099},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB104*Bilans!F104+BC104","v":16.1517375},{"v":0.08694884993023198,"d":"8.69%"},1.4043750000000002,null,14.7473625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W104<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM104*Bilans!F104+BN104","v":4.686527777777776},4.5096776729559735,127.64642653301883,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.096687312924166},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F104*BT104+BU104","v":4.104645},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.236490610028395},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC104*Bilans!F104+CD104","v":13.667525},{"v":0.1027526929711122,"d":"10.28%"},1.4043750000000002,null,12.26315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN104*Bilans!F104+CO104","v":4.625824999999999},4.451265566037735,125.99307184669809,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.202936773440415}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F116*BT116+BU116","v":4.042741666666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2707362371657847},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F119*BT119+BU119","v":4.529756666666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.026598926947511},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F136*BT136+BU136","v":4.798846666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.912959641691684},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F142*BT142+BU142","v":4.556286666666667},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.014798600614828},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F152*BT152+BU152","v":5.002875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8349449066786598},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F169*BT169+BU169","v":5.253015},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7475678253345934},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F175*BT175+BU175","v":4.7710533333333345},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.924103412523859},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F185*BT185+BU185","v":5.507576666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6667947730187445},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F201*BT201+BU201","v":5.342711666666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7182286023919815},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.2330000000000001},{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":0.8639999999999981},{"$f":"Bilans!F211*BT211+BU211","v":5.932720833333334},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5473507447749169},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F217*BT217+BU217","v":5.011718333333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8317070891520577},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.2330000000000001},{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":0.8639999999999981},{"$f":"Bilans!F234*BT234+BU234","v":6.559879166666668},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3994160207473332},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F244*BT244+BU244","v":4.604293333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9937913020311482},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R250*Bilans!F250+S250","v":16.82615},{"v":0.07116898399217884,"d":"7.12%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.1975},null,15.628649999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC250*Bilans!F250+AD250","v":6.394500000000001},6.153198113207548,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ250*Bilans!F250+AK250","v":16.82615},{"v":0.07116898399217884,"d":"7.12%"},1.1975,null,{"$f":"AL250-AN250","v":15.628649999999999},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU250*Bilans!F250+AV250","v":6.394500000000001},6.153198113207548,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB250*Bilans!F250+BC250","v":16.82615},{"v":0.07116898399217884,"d":"7.12%"},1.1975,null,{"$f":"BD250-BF250","v":15.628649999999999},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W250<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM250*Bilans!F250+BN250","v":4.885740740740739},4.701373165618447,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F250*BT250+BU250","v":4.313726666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.128090328702638},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC250*Bilans!F250+CD250","v":14.6357},{"v":0.08182048005903374,"d":"8.18%"},1.1975,null,{"$f":"CE250-CG250","v":13.4382},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN250*Bilans!F250+CO250","v":4.8547666666666665},4.6715679245283015,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A10'!$C$39+'251.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W260<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.7342129629629635},2.631035115303984,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F260*BT260+BU260","v":5.361661666666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.71215577757766},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R277*Bilans!F277+S277","v":18.0384625},{"v":0.0457702534237605,"d":"4.58%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A10'!$C$39+'251.A10'!$C$40)","v":0.8256250000000005},null,17.2128375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC277*Bilans!F277+AD277","v":7.0638749999999995},6.797313679245282,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ277*Bilans!F277+AK277","v":18.0384625},{"v":0.0457702534237605,"d":"4.58%"},0.8256250000000005,null,17.2128375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU277*Bilans!F277+AV277","v":7.0638749999999995},6.797313679245282,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB277*Bilans!F277+BC277","v":18.0384625},{"v":0.0457702534237605,"d":"4.58%"},0.8256250000000005,null,17.2128375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W277<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM277*Bilans!F277+BN277","v":5.243842592592591},5.045961740041927,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F277*BT277+BU277","v":4.689568333333334},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9575362480057688},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC277*Bilans!F277+CD277","v":16.376075},{"v":0.05041653754028364,"d":"5.04%"},0.8256250000000005,null,15.55045,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN277*Bilans!F277+CO277","v":5.266308333333333},5.067579716981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.976925},{"v":0.06781263391338536,"d":"6.78%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.1512499999999999},null,15.825675000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC286*Bilans!F286+AD286","v":6.47775},6.233306603773586,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.976925},{"v":0.06781263391338536,"d":"6.78%"},1.1512499999999999,null,15.825675000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU286*Bilans!F286+AV286","v":6.47775},6.233306603773586,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.976925},{"v":0.06781263391338536,"d":"6.78%"},1.1512499999999999,null,15.825675000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W286<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM286*Bilans!F286+BN286","v":4.930277777777777},4.744229559748427,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F286*BT286+BU286","v":4.36047},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1052776420890407},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC286*Bilans!F286+CD286","v":14.85215},{"v":0.077514029955259,"d":"7.75%"},1.1512499999999999,null,13.7009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN286*Bilans!F286+CO286","v":4.90595},4.720819811320754,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R292*Bilans!F292+S292","v":14.510916666666668},{"v":0.1139659222079928,"d":"11.40%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.6537499999999998},null,12.857166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.6655},5.4517075471698115,186.9390517924528,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.1138064757277},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":12.365833333333335},{"v":0.1337354269155603,"d":"13.37%"},1.6537499999999998,null,10.712083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU292*Bilans!F292+AV292","v":4.3901666666666666},4.2245,144.85810499999997,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.470848621138595},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB292*Bilans!F292+BC292","v":14.510916666666668},{"v":0.1139659222079928,"d":"11.40%"},1.6537499999999998,null,12.857166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W292<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.346388888888888},5.1446383647798735,176.40964952830183,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.598097060198839},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.8932},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3579574642967223},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC292*Bilans!F292+CD292","v":12.365833333333335},{"v":0.1337354269155603,"d":"13.37%"},1.6537499999999998,null,10.712083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN292*Bilans!F292+CO292","v":4.3901666666666666},4.2245,144.85810499999997,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.470848621138595}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R309*Bilans!F309+S309","v":12.533499999999998},{"v":0.15019747077831413,"d":"15.02%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.8825},null,10.650999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.390999999999999},5.187566037735849,206.36137698113205,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.892153589315527},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":11.094999999999999},{"v":0.16967102298332584,"d":"16.97%"},1.8825,null,9.212499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU309*Bilans!F309+AV309","v":4.196999999999999},4.038622641509433,160.65640867924526,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.70636168691923},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB309*Bilans!F309+BC309","v":12.533499999999998},{"v":0.15019747077831413,"d":"15.02%"},1.8825,null,10.650999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W309<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.1261111111111095},4.932672955974842,196.2217301886792,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.403325024384959},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.7223999999999995},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.46615087040619},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC309*Bilans!F309+CD309","v":11.094999999999999},{"v":0.16967102298332584,"d":"16.97%"},1.8825,null,9.212499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN309*Bilans!F309+CO309","v":4.196999999999999},4.038622641509433,160.65640867924526,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.70636168691923}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R315*Bilans!F315+S315","v":15.775166666666664},{"v":0.09556158941796711,"d":"9.56%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.5075000000000005},null,14.267666666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.840999999999998},5.620584905660376,173.00160339622644,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.064424907096895},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":13.178333333333331},{"v":0.1143923106108512,"d":"11.44%"},1.5075000000000005,null,11.67083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.513666666666666},4.343339622641508,133.68799358490568,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.141859363936113},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB315*Bilans!F315+BC315","v":15.775166666666664},{"v":0.09556158941796711,"d":"9.56%"},1.5075000000000005,null,14.267666666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W315<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.48722222222222},5.280157232704401,162.5232396226415,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.519889702160104},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F315*BT315+BU315","v":4.0024},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.293623825704578},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC315*Bilans!F315+CD315","v":13.178333333333331},{"v":0.1143923106108512,"d":"11.44%"},1.5075000000000005,null,11.67083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.513666666666666},4.343339622641508,133.68799358490568,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.141859363936113}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.527783333333334},{"v":0.19718665195824003,"d":"19.72%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.2731250000000003},null,9.254658333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC325*Bilans!F325+AD325","v":4.943791666666666},4.757233490566037,233.84181222877362,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.329164970722347},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":10.349483333333332},{"v":0.2196365680090311,"d":"21.96%"},2.2731250000000003,null,8.076358333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU325*Bilans!F325+AV325","v":3.8858083333333333},3.7391740566037734,183.79910075235856,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.958277159634065},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.527783333333334},{"v":0.19718665195824003,"d":"19.72%"},2.2731250000000003,null,9.254658333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W325<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM325*Bilans!F325+BN325","v":4.819953703703703},4.638068658280922,227.9842648977988,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.671628143491652},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F325*BT325+BU325","v":3.4557216666666664},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6564639416851183},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.429166666666665},{"v":0.1988880787458987,"d":"19.89%"},2.2731250000000003,null,9.156041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN325*Bilans!F325+CO325","v":3.4557216666666664},3.325317075471698,163.45596084481136,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":19.068843229334842}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R342*Bilans!F342+S342","v":10.880629629629631},{"v":0.2568785166980396,"d":"25.69%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.795},null,8.085629629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC342*Bilans!F342+AD342","v":4.368518518518519},4.203668763102725,259.2822893081761,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.92803750342867},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":9.745296296296296},{"v":0.28680503034702404,"d":"28.68%"},2.795,null,6.950296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU342*Bilans!F342+AV342","v":3.488074074074074},3.356448637316562,207.02575194968554,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.70577017487536},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB342*Bilans!F342+BC342","v":10.880629629629631},{"v":0.2568785166980396,"d":"25.69%"},2.795,null,8.085629629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W342<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM342*Bilans!F342+BN342","v":4.368518518518519},4.203668763102725,259.2822893081761,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.92803750342867},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F342*BT342+BU342","v":3.1196148148148146},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.942670985021893},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC342*Bilans!F342+CD342","v":10.741777777777777},{"v":0.2601990152674914,"d":"26.02%"},2.795,null,7.946777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN342*Bilans!F342+CO342","v":3.1196148148148146},3.001893501048218,185.15679114465408,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":26.505670495044637}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.635449074074074},{"v":0.2873056867385756,"d":"28.73%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.055625},null,7.579824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC352*Bilans!F352+AD352","v":4.117546296296297},3.962167190775682,269.16982810534597,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.118236253135823},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":9.430615740740741},{"v":0.32401118696836984,"d":"32.40%"},3.055625,null,6.374990740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU352*Bilans!F352+AV352","v":3.318185185185185},3.192970649895178,216.91446110062893,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.446588023875826},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.635449074074074},{"v":0.2873056867385756,"d":"28.73%"},3.055625,null,7.579824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W352<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM352*Bilans!F352+BN352","v":4.117546296296297},3.962167190775682,269.16982810534597,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.118236253135823},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":2.981387037037037},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.079103748006925},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.417444444444444},{"v":0.29331809891528104,"d":"29.33%"},3.055625,null,7.361819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN352*Bilans!F352+CO352","v":2.981387037037037},2.868881865828092,194.89748955503143,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":30.547144880329242}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":10.910615740740742},{"v":0.25325105985378665,"d":"25.33%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.763125},null,8.147490740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC358*Bilans!F358+AD358","v":4.399212962962963},4.2332049266247385,257.8656781053459,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.56285045540058},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":9.783782407407406},{"v":0.2824188933216676,"d":"28.24%"},2.763125,null,7.0206574074074055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU358*Bilans!F358+AV358","v":3.5088518518518517},3.3764423480083856,205.67598562893082,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.273120610618772},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":10.910615740740742},{"v":0.25325105985378665,"d":"25.33%"},2.763125,null,8.147490740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W358<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM358*Bilans!F358+BN358","v":4.399212962962963},4.2332049266247385,257.8656781053459,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.56285045540058},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":3.1365203703703703},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9268102597771417},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.781444444444444},{"v":0.2562852328589243,"d":"25.63%"},2.763125,null,8.018319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN358*Bilans!F358+CO358","v":3.1365203703703703},3.018161111111111,183.85128408333333,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":26.03583675858553}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R369*Bilans!F369+S369","v":10.983883333333335},{"v":0.244847374865902,"d":"24.48%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.689375},null,8.294508333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC369*Bilans!F369+AD369","v":4.472041666666667},4.303285377358491,254.51781364386792,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.72995358416918},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":9.872183333333332},{"v":0.2724194749219609,"d":"27.24%"},2.689375,null,7.182808333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU369*Bilans!F369+AV369","v":3.5583583333333335},3.4240806603773586,202.51725065801887,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.28249202271757},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.983883333333335},{"v":0.244847374865902,"d":"24.48%"},2.689375,null,8.294508333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W369<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM369*Bilans!F369+BN369","v":4.41912037037037},4.252361111111111,251.50589791666664,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.942279125975766},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F369*BT369+BU369","v":3.1771116666666663},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.889416855036572},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC369*Bilans!F369+CD369","v":10.874166666666666},{"v":0.24731780213043147,"d":"24.73%"},2.689375,null,8.184791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN369*Bilans!F369+CO369","v":3.1771116666666663},3.057220660377358,180.81931595801885,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":24.956343841593206}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R370*Bilans!F370+S370","v":10.800666666666668},{"v":0.2666502067773594,"d":"26.67%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.88},null,7.920666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC370*Bilans!F370+AD370","v":4.286666666666667},4.124905660377359,262.8389886792453,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.927437562894518},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":9.642666666666667},{"v":0.2986725663716814,"d":"29.87%"},2.88,null,6.762666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU370*Bilans!F370+AV370","v":3.4326666666666665},3.303132075471698,210.47557584905658,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.88510847337576},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB370*Bilans!F370+BC370","v":10.800666666666668},{"v":0.2666502067773594,"d":"26.67%"},2.88,null,7.920666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W370<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM370*Bilans!F370+BN370","v":4.286666666666667},4.124905660377359,262.8389886792453,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.927437562894518},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F370*BT370+BU370","v":3.074533333333333},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9858189860791886},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC370*Bilans!F370+CD370","v":10.636},{"v":0.27077848815344113,"d":"27.08%"},2.88,null,7.755999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN370*Bilans!F370+CO370","v":3.074533333333333},2.9585132075471696,188.51646158490564,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":27.78382053198573}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R371*Bilans!F371+S371","v":11.081883333333334},{"v":0.2359143226256668,"d":"23.59%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.614375},null,8.467508333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC371*Bilans!F371+AD371","v":4.557041666666667},4.3850778301886795,251.46228817216982,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.869723381128},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":9.958183333333332},{"v":0.26253533526028006,"d":"26.25%"},2.614375,null,7.343808333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU371*Bilans!F371+AV371","v":3.6173583333333332},3.4808542452830187,199.6095866957547,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.25198149283188},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB371*Bilans!F371+BC371","v":11.081883333333334},{"v":0.2359143226256668,"d":"23.59%"},2.614375,null,8.467508333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W371<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM371*Bilans!F371+BN371","v":4.491342592592592},4.3218579664570225,247.83694508647795,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.116492622880745},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F371*BT371+BU371","v":3.2273116666666666},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8444727216202135},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC371*Bilans!F371+CD371","v":10.974166666666665},{"v":0.23822993393575825,"d":"23.82%"},2.614375,null,8.359791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN371*Bilans!F371+CO371","v":3.2273116666666666},3.105526320754717,178.08640686367923,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.820455008097404}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.541281316513019},{"$f":"SUM(AF7:AF372)/229","v":4.376430625089641},{"$f":"SUM(AG7:AG372)/Z373","v":4.111914118076025},{"$f":"SUM(AH7:AH372)","v":3782.7803219691205},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.8446502995309713},{"$f":"SUM(AX7:AX372)/229","v":3.7123126778369784},{"$f":"SUM(AY7:AY372)/AR373","v":3.3569879193982386},{"$f":"SUM(AZ7:AZ372)","v":4655.543829040162},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.266880729419375},{"$f":"SUM(BP7:BP372)/229","v":4.1084025845364165},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.8832805508498387},{"$f":"SUM(BR7:BR372)","v":4242.231160911399},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1458.040359904888},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":897.3118783887603},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11643.124799999996},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.3398044599061936},{"$f":"SUM(CQ7:CQ372)/229","v":3.2095039830930228},{"$f":"SUM(CR7:CR372)/CK373","v":2.9751213494424436},{"$f":"SUM(CS7:CS372)","v":5325.253920646469}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.9946311230270903},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A13","index":38,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4990.658493324142},null,null,"COP",{"$f":"K13","v":3.856646834865693},{"$f":"L13","v":3.3371308491896956},{"$f":"M13","v":3.5955301822943313},{"$f":"N13","v":3.3157842121505348},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9967753298131733},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9967847527958482},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.856646834865693},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":0.003224670186826706},{"$f":"1-N3","v":3.2152472041517832E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.856940873542035},{"$f":"L14","v":3.3374248878660375},{"$f":"M14","v":3.5987652846191756},{"$f":"N14","v":3.3190098305151143}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.856940873542035},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R7*Bilans!F7+S7","v":12.415966666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.21313282091070906,"d":"21.31%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":9.769716666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC7*Bilans!F7+AD7","v":4.06815},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9146349056603778},{"$f":"AF7*Z7","v":227.47943436792454},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.1491420800465},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ7*Bilans!F7+AK7","v":12.177399999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.217308292410531,"d":"21.73%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":9.531149999999998},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU7*Bilans!F7+AV7","v":3.3480499999999997},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2217084905660376},{"$f":"AX7*AR7","v":187.21348038679244},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":23.267747600227352},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB7*Bilans!F7+BC7","v":12.415966666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.21313282091070906,"d":"21.31%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":9.769716666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W7<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM7*Bilans!F7+BN7","v":3.7526574074074075},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6110476939203355},{"$f":"BP7*BJ7","v":209.83798149371069},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":20.759044563772452},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F7*BT7+BU7","v":3.15717},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9076673096475645},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC7*Bilans!F7+CD7","v":12.35525},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.21418020679468244,"d":"21.42%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":9.709},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN7*Bilans!F7+CO7","v":3.15717},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0380315094339623},{"$f":"CQ7*CK7","v":176.54001101320753},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":24.674497208874143}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R8*Bilans!F8+S8","v":11.968037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.26027660094634786,"d":"26.03%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":8.853037037037037},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.6695185185185184},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5310461215932913},{"$f":"AF8*Z8","v":244.9133589937107},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":25.339346165103912},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ8*Bilans!F8+AK8","v":11.657333333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2672137710168135,"d":"26.72%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":8.542333333333332},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU8*Bilans!F8+AV8","v":3.0655925925925924},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.949909853249476},{"$f":"AX8*AR8","v":204.60574742138365},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":30.331231953220332},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB8*Bilans!F8+BC8","v":11.968037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.26027660094634786,"d":"26.03%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":8.853037037037037},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W8<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.6695185185185184},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5310461215932913},{"$f":"BP8*BJ8","v":244.9133589937107},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":25.339346165103912},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F8*BT8+BU8","v":2.906185185185185},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.158780124128615},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC8*Bilans!F8+CD8","v":11.763555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.2648008916427384,"d":"26.48%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":8.648555555555555},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN8*Bilans!F8+CO8","v":2.906185185185185},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.796517819706499},{"$f":"CQ8*CK8","v":193.96647597484275},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":31.994932901729392}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3044.305944985712},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R9*Bilans!F9+S9","v":11.861601851851853},{"v":0.27262338092178856,"d":"27.26%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.23375},null,8.627851851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.580675925925926},3.4455560796645703,248.80360451257866,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":27.035084568720293},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ9*Bilans!F9+AK9","v":11.530666666666667},{"v":0.2804477913968548,"d":"28.04%"},3.23375,null,8.296916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU9*Bilans!F9+AV9","v":3.00137962962963},2.8881200209643607,208.55114671383652,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":32.253126367267924},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB9*Bilans!F9+BC9","v":11.861601851851853},{"v":0.27262338092178856,"d":"27.26%"},3.23375,null,8.627851851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W9<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.580675925925926},3.4455560796645703,248.80360451257866,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":27.035084568720293},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F9*BT9+BU9","v":2.849009259259259},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.2221727501113127},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC9*Bilans!F9+CD9","v":11.615777777777778},{"v":0.2783928947217386,"d":"27.84%"},3.23375,null,8.382027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN9*Bilans!F9+CO9","v":2.849009259259259},2.741499475890985,197.96367715408806,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":33.97808419048705}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":11.180976851851852},{"v":0.35713561103908714,"d":"35.71%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.993125},null,7.187851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.012550925925926},2.8988697589098535,262.1592866470126,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":40.243667257362915},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":10.720666666666666},{"v":0.37246984018406815,"d":"37.25%"},3.993125,null,6.727541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU10*Bilans!F10+AV10","v":2.5907546296296298},2.4929903039832286,225.4535781407233,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":46.795669366865226},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":11.180976851851852},{"v":0.35713561103908714,"d":"35.71%"},3.993125,null,7.187851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W10<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.012550925925926},2.8988697589098535,262.1592866470126,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":40.243667257362915},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.4833842592592594},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.696568489460507},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.670777777777777},{"v":0.37421124150067164,"d":"37.42%"},3.993125,null,6.677652777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.4833842592592594},2.389671645702306,216.10995527908807,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":48.818903722529704}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.8245580471888614},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":11.273407407407408},{"v":0.345059826139522,"d":"34.51%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.89},null,7.383407407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.089703703703704},2.9731111111111113,261.51485333333335,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":38.16487031915689},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":10.830666666666666},{"v":0.35916533300504744,"d":"35.92%"},3.89,null,6.940666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU11*Bilans!F11+AV11","v":2.6465185185185183},2.546649895178197,224.00332477987422,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":44.5559478807197},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":11.273407407407408},{"v":0.345059826139522,"d":"34.51%"},3.89,null,7.383407407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W11<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.089703703703704},2.9731111111111113,261.51485333333335,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":38.16487031915689},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.5330370370370368},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6241080828167043},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.799111111111111},{"v":0.36021483249650177,"d":"36.02%"},3.89,null,6.909111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.5330370370370368},2.43745073375262,214.39816654088048,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":46.55207936256736}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":11.146245370370371},{"v":0.36172494557833584,"d":"36.17%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.031875},null,7.114370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC12*Bilans!F12+AD12","v":2.983560185185185},2.8709730083857443,262.30644891116356,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":41.05258031188157},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":10.679333333333332},{"v":0.37753995255633943,"d":"37.75%"},4.031875,null,6.647458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU12*Bilans!F12+AV12","v":2.569800925925926},2.472827306079665,225.9298668199686,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":47.66238617239007},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":2.19013425925926},{"v":1,"d":"100.00%"},4.031875,null,-1.8417407407407405,0.4567950992381312,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":49.62991575810815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":41.73508424189186},null,{"$f":"IF(Bilans!W12<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W12<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM12*Bilans!F12+BN12","v":2.983560185185185},2.1954499475890987,108.95999594998992,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":82.99974850616994},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.4647268518518515},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.724550650755756},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.622555555555556},{"v":0.3795579113626142,"d":"37.96%"},4.031875,null,6.590680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":41.73508424189186},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.4647268518518515},2.371718291404612,216.6920416941824,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":103.53254590132136}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3650.6479414057376},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.856646834865693},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.3371308491896956},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5955301822943313},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.3157842121505348},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R13*Bilans!F13+S13","v":11.191620370370371},{"v":0.35573490417350945,"d":"35.57%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.98125},null,7.210370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.0214351851851853},2.9074187631027253,262.1038014937107,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":39.998881989705005},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ13*Bilans!F13+AK13","v":10.733333333333333},{"v":0.3709239130434783,"d":"37.09%"},3.98125,null,6.752083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU13*Bilans!F13+AV13","v":2.597175925925926},2.4991692872117404,225.3001112421384,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":46.532862177474065},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB13*Bilans!F13+BC13","v":11.191620370370371},{"v":0.35573490417350945,"d":"35.57%"},3.98125,null,7.210370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W13<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.0214351851851853},2.9074187631027253,262.1038014937107,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":39.998881989705005},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F13*BT13+BU13","v":2.489101851851852},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.6880772850537347},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC13*Bilans!F13+CD13","v":10.685555555555556},{"v":0.3725824061557658,"d":"37.26%"},3.98125,null,6.704305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN13*Bilans!F13+CO13","v":2.489101851851852},2.3951734800838578,215.9248892295598,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":48.553268048011475}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.856940873542035},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.3374248878660375},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5987652846191756},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.3190098305151143},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.57926851851852},{"v":0.30647445426492587,"d":"30.65%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.54875},null,8.03051851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.3450092592592595},3.2187824947589103,256.76227960691824,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.96963453341619},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.194666666666667},{"v":0.31700363268222964,"d":"31.70%"},3.54875,null,7.6459166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU14*Bilans!F14+AV14","v":2.8310462962962966},2.7242143605870024,217.31057954402513,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":37.77356932287326},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.57926851851852},{"v":0.30647445426492587,"d":"30.65%"},3.54875,null,8.03051851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W14<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.3450092592592595},3.2187824947589103,256.76227960691824,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.96963453341619},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.6973425925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.4033496617040777},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.223777777777778},{"v":0.3161814203971727,"d":"31.62%"},3.54875,null,7.675027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.6973425925925927},2.5955560796645702,207.04750847484272,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":39.645955179399714}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.189331041195014},{"$nulls":4},{"$f":"F11","v":3.8245580471888614},{"$f":"F15","v":3.189331041195014},{"$f":"F28","v":3.50495861606416},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.26388425925926},{"v":0.34629484023626805,"d":"34.63%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.900625},null,7.3632592592592605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.08175462962963},2.9654620020964364,261.59823051493714,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":38.374239804641185},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":10.819333333333333},{"v":0.3605235997288804,"d":"36.05%"},3.900625,null,6.918708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU15*Bilans!F15+AV15","v":2.6407731481481482},2.5411213312368974,224.16501823506292,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":44.78233628640189},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.26388425925926},{"v":0.34629484023626805,"d":"34.63%"},3.900625,null,7.3632592592592605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W15<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.08175462962963},2.9654620020964364,261.59823051493714,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":38.374239804641185},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.5279212962962965},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.631442170865757},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.785888888888888},{"v":0.3616414966056473,"d":"36.16%"},3.900625,null,6.885263888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.5279212962962965},2.4325280398322855,214.58546103380507,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":46.7815162401359}]
[null,10,{"$nulls":8},{"$f":"F19","v":4.000718143832496},{"$f":"F19","v":4.000718143832496},{"$f":"F19","v":4.000718143832496},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":12.015092592592593},{"v":0.2548877569106756,"d":"25.49%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0625},null,8.952592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.7087962962962964},3.568841719077568,243.03812106918235,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.61554950178798},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.713333333333333},{"v":0.26145418326693226,"d":"26.15%"},3.0625,null,8.650833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.0939814814814817},2.977227463312369,202.74919025157232,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":29.50698295059457},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":12.015092592592593},{"v":0.2548877569106756,"d":"25.49%"},3.0625,null,8.952592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W16<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.7087962962962964},3.568841719077568,243.03812106918235,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.61554950178798},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.931462962962963},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.131542208099862},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.828888888888889},{"v":0.25890005635919594,"d":"25.89%"},3.0625,null,8.766388888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.931462962962963},2.8208417190775683,192.0993210691824,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":31.14283208656143}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":648.197578715026},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.94226851851852},{"v":0.26324563001787143,"d":"26.32%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.14375},null,8.79851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.6480092592592595},3.510348532494759,245.8999147012579,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.742315659972128},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.626666666666667},{"v":0.27039134174311924,"d":"27.04%"},3.14375,null,8.482916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU17*Bilans!F17+AV17","v":3.0500462962962964},2.934950209643606,205.59326218553466,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":30.789108347760717},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.94226851851852},{"v":0.26324563001787143,"d":"26.32%"},3.14375,null,8.79851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W17<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.6480092592592595},3.510348532494759,245.8999147012579,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.742315659972128},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.8923425925925925},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.17389787209522},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.727777777777778},{"v":0.26806016106110847,"d":"26.81%"},3.14375,null,8.584027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.8923425925925925},2.7831975890985325,194.96299111635224,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":32.46787089567318}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4990.658493324142},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.918180555555557},{"v":0.26603263687946405,"d":"26.60%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.1706250000000002},null,8.747555555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.627902777777778},3.4910007861635224,246.79630057783018,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.123325540760344},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.597999999999999},{"v":0.27337687532333166,"d":"27.34%"},3.1706250000000002,null,8.427374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.035513888888889},2.9209661949685537,206.4977051533019,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":31.22136440917687},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.918180555555557},{"v":0.26603263687946405,"d":"26.60%"},3.1706250000000002,null,8.747555555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W18<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.627902777777778},3.4910007861635224,246.79630057783018,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.123325540760344},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.8794027777777775},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1881611252333384},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.694333333333333},{"v":0.27112490379956106,"d":"27.11%"},3.1706250000000002,null,8.523708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.8794027777777775},2.7707460691823895,195.87789336084901,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":32.914077191819636}]
[null,13,null,null,"COP",{"$f":"BV374","v":4.000718143832496},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5471.112761285836},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.854319444444446},{"v":0.2734762645121152,"d":"27.35%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.241875},null,8.612444444444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.574597222222222},3.4397067610062892,249.0519680306604,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.154189728857887},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.522},{"v":0.28136391251518833,"d":"28.14%"},3.241875,null,8.280125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU19*Bilans!F19+AV19","v":2.996986111111111},2.883892295597484,208.80822166273583,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.38763463621269},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.854319444444446},{"v":0.2734762645121152,"d":"27.35%"},3.241875,null,8.612444444444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W19<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.574597222222222},3.4397067610062892,249.0519680306604,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.154189728857887},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.8450972222222224},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.226603269757429},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.605666666666666},{"v":0.27933552574891574,"d":"27.93%"},3.241875,null,8.363791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.8450972222222224},2.737735062893082,198.22570722877362,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":34.11668691611731}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5812.608463986867},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.442023148148149},{"v":0.32353325562001994,"d":"32.35%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.7018750000000002},null,7.740148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.230449074074074},3.1085453354297696,259.39256551493713,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":34.628431753310025},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.031333333333333},{"v":0.3355782014866744,"d":"33.56%"},3.7018750000000002,null,7.329458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.74824537037037},2.644537997903564,220.6734732350629,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":40.704293182905275},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.442023148148149},{"v":0.32353325562001994,"d":"32.35%"},3.7018750000000002,null,7.740148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W20<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.230449074074074},3.1085453354297696,259.39256551493713,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":34.628431753310025},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.6236157407407408},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4989880024916142},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.033222222222221},{"v":0.33552075046072977,"d":"33.55%"},3.7018750000000002,null,7.331347222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.6236157407407408},2.5246113731656186,210.66619603380502,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":42.637869394141546}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":6315.623353610727},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R21*Bilans!F21+S21","v":10.948812499999999},{"v":0.3788082040860596,"d":"37.88%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.1475},null,6.801312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC21*Bilans!F21+AD21","v":2.93425},2.8235235849056606,265.80651028301895,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":43.01030125946605},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ21*Bilans!F21+AK21","v":10.412312499999999},{"v":0.39832650047719953,"d":"39.83%"},4.1475,null,6.264812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.42805},2.336425471698113,219.9510939056604,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":51.977091275133645},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB21*Bilans!F21+BC21","v":10.479625},{"v":0.3957679783389195,"d":"39.58%"},4.1475,null,6.3321250000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W21<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM21*Bilans!F21+BN21","v":2.0165},1.9404056603773587,182.66978886792458,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":62.58516065985035},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.42805},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.7808117625254836},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC21*Bilans!F21+CD21","v":6.8641875},{"v":0.6042230052719276,"d":"60.42%"},4.1475,null,2.7166875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN21*Bilans!F21+CO21","v":1.9461874999999997},1.6891438679245279,159.01600372641508,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":71.89476415008723}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.147856481481481},{"v":0.23990858012215996,"d":"23.99%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.914375},null,9.233481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.8196157407407405},3.6754792976939203,237.2338112696541,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.653657729004525},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.871333333333332},{"v":0.24549685516931546,"d":"24.55%"},2.914375,null,8.956958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.1740787037037035},3.05430214884696,197.13993219732703,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.260908038005645},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.147856481481481},{"v":0.23990858012215996,"d":"23.99%"},2.914375,null,9.233481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W22<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.8196157407407405},3.6754792976939203,237.2338112696541,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.653657729004525},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F22*BT22+BU22","v":3.002782407407407},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.057164574214348},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":12.013222222222222},{"v":0.2425972770743348,"d":"24.26%"},2.914375,null,9.098847222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN22*Bilans!F22+CO22","v":3.002782407407407},2.889469863731656,186.50083235455975,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":28.816029904000622}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.732199074074074},{"v":0.28793621542486547,"d":"28.79%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.378125},null,8.354074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.472662037037037},3.341618186582809,252.87695626965413,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.213615843953892},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.376666666666667},{"v":0.2969345150893642,"d":"29.69%"},3.378125,null,7.998541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.9233101851851853},2.8129965932914045,212.87351719732706,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":34.70347252919238},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.732199074074074},{"v":0.28793621542486547,"d":"28.79%"},3.378125,null,8.354074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W23<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.472662037037037},3.341618186582809,252.87695626965413,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.213615843953892},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.77949537037037},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3027577947635716},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.43611111111111},{"v":0.295391061452514,"d":"29.54%"},3.378125,null,8.05798611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.77949537037037},2.674608752620545,202.40101735455977,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":36.49907669835917}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R24*Bilans!F24+S24","v":11.084703125},{"v":0.3675673542226689,"d":"36.76%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.074375},null,7.010328125000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.9610625},2.84932429245283,263.23482475825466,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":41.826285030338624},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ24*Bilans!F24+AK24","v":10.553078124999999},{"v":0.3860840365000141,"d":"38.61%"},4.074375,null,6.478703124999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.4490125},2.356596933962264,217.71420774410376,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":50.571503460128135},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB24*Bilans!F24+BC24","v":10.61490625},{"v":0.3838352317054142,"d":"38.38%"},4.074375,null,6.540531250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W24<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM24*Bilans!F24+BN24","v":2.0712083333333338},1.9930495283018872,184.12788067216982,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":59.79613065689369},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.4490125},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7484496302080945},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC24*Bilans!F24+CD24","v":6.913546875000001},{"v":0.5893320857826685,"d":"58.93%"},4.074375,null,2.839171875000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN24*Bilans!F24+CO24","v":1.9565468749999997},1.919630896226415,177.34510034787735,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":62.08310682760726}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.362476851851852},{"v":0.33360904047801915,"d":"33.36%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.790625},null,7.571851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.164050925925926},3.044652777777778,260.5461614583333,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":36.25758273840749},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":10.936666666666666},{"v":0.34659783602560196,"d":"34.66%"},3.790625,null,7.146041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU25*Bilans!F25+AV25","v":2.7002546296296295},2.5983582285115303,222.35450540487417,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":42.48519268385788},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.362476851851852},{"v":0.33360904047801915,"d":"33.36%"},3.790625,null,7.571851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W25<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.164050925925926},3.044652777777778,260.5461614583333,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":36.25758273840749},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.580884259259259},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5569204496736155},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.922777777777778},{"v":0.3470385534815116,"d":"34.70%"},3.790625,null,7.132152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.580884259259259},2.483492400419287,212.52486216588048,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":44.45020648396693}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11601.389715758103},null,{"$f":"F26/F28","v":3309.993351301165},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R26*Bilans!F26+S26","v":11.023145833333334},{"v":0.37262502575074036,"d":"37.26%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.1075},null,6.915645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.948916666666667},2.8376367924528303,264.41099632075475,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.35996668766696},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":10.489312499999999},{"v":0.39158905791013476,"d":"39.16%"},4.1075,null,6.381812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.4395166666666666},2.347459433962264,218.7362700566038,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":51.20522990129434},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":10.553625},{"v":0.389202762084118,"d":"38.92%"},4.1075,null,6.446125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W26<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM26*Bilans!F26+BN26","v":2.0464259259259263},1.969202306079665,183.4902708805032,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":61.041061971586565},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.4395166666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.7630404929938313},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC26*Bilans!F26+CD26","v":6.8911875},{"v":0.5960511160086704,"d":"59.61%"},4.1075,null,2.7836875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN26*Bilans!F26+CO26","v":1.9518541666666664},1.9150267295597485,178.44219066037738,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":62.76789673198644}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":41.73508424189186},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R27*Bilans!F27+S27","v":11.405050925925927},{"v":0.3281988852404981,"d":"32.82%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.743125},null,7.661925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.199587962962963},3.078848794549266,259.9625979677673,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":35.377232617864145},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ27*Bilans!F27+AK27","v":10.987333333333332},{"v":0.34067638492809904,"d":"34.07%"},3.743125,null,7.244208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU27*Bilans!F27+AV27","v":2.725939814814815},2.623074161425577,221.4792668199686,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":41.52423580002939},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB27*Bilans!F27+BC27","v":11.405050925925927},{"v":0.3281988852404981,"d":"32.82%"},3.743125,null,7.661925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W27<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.199587962962963},3.078848794549266,259.9625979677673,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":35.377232617864145},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F27*BT27+BU27","v":2.6037546296296297},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5256778405827767},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC27*Bilans!F27+CD27","v":10.98188888888889},{"v":0.3408452806135354,"d":"34.08%"},3.743125,null,7.238763888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN27*Bilans!F27+CO27","v":2.6037546296296297},2.5054997379454926,211.55187037342768,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":43.47282434334447}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.50495861606416},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R28*Bilans!F28+S28","v":11.913699074074074},{"v":0.266552393195042,"d":"26.66%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.175625},null,8.738074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.624162037037037},3.487401205450734,246.9603163639937,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.194677531572733},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ28*Bilans!F28+AK28","v":11.592666666666666},{"v":0.2739339524987061,"d":"27.39%"},3.175625,null,8.417041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU28*Bilans!F28+AV28","v":3.0328101851851854},2.9183645178197066,206.66398332940253,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":31.302241184130096},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB28*Bilans!F28+BC28","v":11.913699074074074},{"v":0.266552393195042,"d":"26.66%"},3.175625,null,8.738074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W28<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.624162037037037},3.487401205450734,246.9603163639937,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.194677531572733},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F28*BT28+BU28","v":2.8769953703703703},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.190828909404263},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC28*Bilans!F28+CD28","v":11.68811111111111},{"v":0.2716970235662069,"d":"27.17%"},3.175625,null,8.51248611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN28*Bilans!F28+CO28","v":2.8769953703703703},2.768429507337526,196.0463355621069,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":32.99753515770574}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R29*Bilans!F29+S29","v":13.298416666666668},{"v":0.15203877654608003,"d":"15.20%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.021875},null,11.276541666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC29*Bilans!F29+AD29","v":5.092124999999999},4.899969339622641,211.31117777122643,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.353387367171633},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ29*Bilans!F29+AK29","v":13.0765},{"v":0.15461897296677246,"d":"15.46%"},2.021875,null,11.054625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU29*Bilans!F29+AV29","v":4.022374999999999},3.870587264150943,166.91907576650945,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.37281895573109},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB29*Bilans!F29+BC29","v":13.298416666666668},{"v":0.15203877654608003,"d":"15.20%"},2.021875,null,11.276541666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W29<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM29*Bilans!F29+BN29","v":4.219782407407407},4.060545335429769,175.1110175904088,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.700438095000852},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.7515749999999994},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.446972271645909},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC29*Bilans!F29+CD29","v":13.229375000000001},{"v":0.15283223886238012,"d":"15.28%"},2.021875,null,11.207500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN29*Bilans!F29+CO29","v":3.7515749999999994},3.6100061320754713,155.68151444575471,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":15.410292383081464}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11643.124799999996},null,{"$f":"F30/F32","v":3680.7709745329994},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R30*Bilans!F30+S30","v":12.76135},{"v":0.18821480485998737,"d":"18.82%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.401875},null,10.359475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC30*Bilans!F30+AD30","v":4.4689250000000005},4.300286320754718,224.66845882783025,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.672456430336418},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ30*Bilans!F30+AK30","v":12.5293},{"v":0.19170065366780267,"d":"19.17%"},2.401875,null,10.127424999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU30*Bilans!F30+AV30","v":3.611975},3.475674056603774,181.58659108726417,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":19.3907854713671},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB30*Bilans!F30+BC30","v":12.76135},{"v":0.18821480485998737,"d":"18.82%"},2.401875,null,10.359475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W30<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM30*Bilans!F30+BN30","v":3.935486111111111},3.7869772012578617,197.850623879717,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.79679317256362},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.389815},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7081123896141825},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC30*Bilans!F30+CD30","v":12.697375},{"v":0.18916311442325678,"d":"18.92%"},2.401875,null,10.295499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN30*Bilans!F30+CO30","v":3.389815},3.2618974528301887,170.41783242311323,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":20.66160907097915}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":41.73508424189186},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R31*Bilans!F31+S31","v":12.536100000000001},{"v":0.2043099528561514,"d":"20.43%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.56125},null,9.974850000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC31*Bilans!F31+AD31","v":4.20755},4.048774528301887,227.01478780188683,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.8647389461661},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ31*Bilans!F31+AK31","v":12.2998},{"v":0.20823509325354883,"d":"20.82%"},2.56125,null,9.73855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU31*Bilans!F31+AV31","v":3.43985},3.3100443396226416,185.5941861226415,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.851761661973974},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB31*Bilans!F31+BC31","v":12.536100000000001},{"v":0.2043099528561514,"d":"20.43%"},2.56125,null,9.974850000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W31<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM31*Bilans!F31+BN31","v":3.81625},3.672240566037736,205.90252853773586,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":19.696503728251862},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F31*BT31+BU31","v":3.23809},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8350045860368303},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC31*Bilans!F31+CD31","v":12.47425},{"v":0.20532296530853558,"d":"20.53%"},2.56125,null,9.913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN31*Bilans!F31+CO31","v":3.23809},3.115897924528302,174.7083966283019,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":23.213308571701585}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":12.01789351851852},{"v":0.2545683230830571,"d":"25.46%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.059375},null,8.95851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.7111342592592593},3.5710914570230607,242.92349636399373,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.572949490672578},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.716666666666667},{"v":0.2611130867709815,"d":"26.11%"},3.059375,null,8.657291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU37*Bilans!F37+AV37","v":3.0956712962962962},2.9788535115303985,202.63651012185537,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":29.458397219041803},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":12.01789351851852},{"v":0.2545683230830571,"d":"25.46%"},3.059375,null,8.95851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W37<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.7111342592592593},3.5710914570230607,242.92349636399373,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.572949490672578},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.9329675925925924},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.129935708524264},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.832777777777778},{"v":0.25855087093290763,"d":"25.86%"},3.059375,null,8.773402777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.9329675925925924},2.8222895702306077,191.9862480149371,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":31.092574952480806}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":11.912018518518519},{"v":0.26674740263879154,"d":"26.67%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.1775},null,8.734518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.6227592592592592},3.486051362683438,247.02159955974844,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.221472517156574},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.590666666666666},{"v":0.2741429886115266,"d":"27.41%"},3.1775,null,8.413166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.0317962962962963},2.917388888888889,206.72617666666667,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":31.332607163940356},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":11.912018518518519},{"v":0.26674740263879154,"d":"26.67%"},3.1775,null,8.734518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W44<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.6227592592592592},3.486051362683438,247.02159955974844,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.221472517156574},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.8760925925925926},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1918304798820416},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.685777777777778},{"v":0.2719117255543301,"d":"27.19%"},3.1775,null,8.508277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.8760925925925926},2.7675607966457023,196.10935805031446,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":33.02886791530963}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R61*Bilans!F61+S61","v":11.770291666666667},{"v":0.28339357209358307,"d":"28.34%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.335625},null,8.434666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.5044583333333335},3.3722146226415095,251.7526826533019,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.55836913623333},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ61*Bilans!F61+AK61","v":11.421999999999999},{"v":0.29203510768692,"d":"29.20%"},3.335625,null,8.086374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU61*Bilans!F61+AV61","v":2.9462916666666668},2.835110849056604,211.65520043632077,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":33.96867181826274},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB61*Bilans!F61+BC61","v":11.770291666666667},{"v":0.28339357209358307,"d":"28.34%"},3.335625,null,8.434666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W61<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.5044583333333335},3.3722146226415095,251.7526826533019,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.55836913623333},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F61*BT61+BU61","v":2.7999583333333335},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2786202175627612},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC61*Bilans!F61+CD61","v":11.488999999999999},{"v":0.29033205674993473,"d":"29.03%"},3.335625,null,8.153374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN61*Bilans!F61+CO61","v":2.7999583333333335},2.694299528301887,201.1429312853774,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":35.74396572778131}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R71*Bilans!F71+S71","v":12.669483333333334},{"v":0.19470999212017326,"d":"19.47%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.466875},null,10.202608333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC71*Bilans!F71+AD71","v":4.362325},4.1977089622641515,225.85773071462268,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.534840939178075},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ71*Bilans!F71+AK71","v":12.435699999999999},{"v":0.19837041742724576,"d":"19.84%"},2.466875,null,9.968824999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU71*Bilans!F71+AV71","v":3.541775},3.408123113207547,183.37406410613207,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.365593523021648},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB71*Bilans!F71+BC71","v":12.669483333333334},{"v":0.19470999212017326,"d":"19.47%"},2.466875,null,10.202608333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W71<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM71*Bilans!F71+BN71","v":3.886856481481481},3.740182651991614,201.2405275904088,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.557502790148664},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.327935},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.758467337853654},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC71*Bilans!F71+CD71","v":12.606375},{"v":0.19568472300720866,"d":"19.57%"},2.466875,null,10.1395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN71*Bilans!F71+CO71","v":3.327935},3.2023525471698115,172.3025788004717,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":21.674206377227918}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R77*Bilans!F77+S77","v":12.414200000000001},{"v":0.2132638430184788,"d":"21.33%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.6475},null,9.7667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC77*Bilans!F77+AD77","v":4.0661},3.912662264150943,227.48218403773583,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.168687440053127},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ77*Bilans!F77+AK77","v":12.1756},{"v":0.21744308288708566,"d":"21.74%"},2.6475,null,9.528099999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU77*Bilans!F77+AV77","v":3.3467},3.220409433962264,187.23460449056603,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":23.28915050646906},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB77*Bilans!F77+BC77","v":12.414200000000001},{"v":0.2132638430184788,"d":"21.33%"},2.6475,null,9.7667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W77<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM77*Bilans!F77+BN77","v":3.751722222222222},3.610147798742138,209.89399301886792,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":20.774938916941853},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F77*BT77+BU77","v":3.15598},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.908763680378203},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC77*Bilans!F77+CD77","v":12.3535},{"v":0.2143117335168171,"d":"21.43%"},2.6475,null,9.706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN77*Bilans!F77+CO77","v":3.15598},3.0368864150943398,176.56457617358492,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":24.696544338050302}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R94*Bilans!F94+S94","v":12.118166666666667},{"v":0.24322986150270257,"d":"24.32%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.9475000000000002},null,9.170666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.7948333333333335},3.6516320754716984,238.5976398113208,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":23.08244594688857},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ94*Bilans!F94+AK94","v":11.835999999999999},{"v":0.24902838796890847,"d":"24.90%"},2.9475000000000002,null,8.888499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU94*Bilans!F94+AV94","v":3.1561666666666666},3.037066037735849,198.44189490566038,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":27.753298398093992},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB94*Bilans!F94+BC94","v":12.118166666666667},{"v":0.24322986150270257,"d":"24.32%"},2.9475000000000002,null,9.170666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W94<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.7948333333333335},3.6516320754716984,238.5976398113208,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":23.08244594688857},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F94*BT94+BU94","v":2.9868333333333332},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0734892026114617},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC94*Bilans!F94+CD94","v":11.972},{"v":0.24619946541931176,"d":"24.62%"},2.9475000000000002,null,9.0245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN94*Bilans!F94+CO94","v":2.9868333333333332},2.874122641509434,187.79517339622643,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":29.326723495603254}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R104*Bilans!F104+S104","v":17.546162499999998},{"v":0.0800388688979713,"d":"8.00%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.4043750000000002},null,16.141787499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC104*Bilans!F104+AD104","v":5.866825},5.645435377358491,159.7940483561321,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.467782829724766},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ104*Bilans!F104+AK104","v":17.546162499999998},{"v":0.0800388688979713,"d":"8.00%"},1.4043750000000002,null,16.141787499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU104*Bilans!F104+AV104","v":5.866825},5.645435377358491,159.7940483561321,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.467782829724766},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB104*Bilans!F104+BC104","v":17.546162499999998},{"v":0.0800388688979713,"d":"8.00%"},1.4043750000000002,null,16.141787499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W104<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM104*Bilans!F104+BN104","v":4.443763888888888},4.27607468553459,121.03429397405658,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.539011286103186},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F104*BT104+BU104","v":4.17321},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1997455196359637},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC104*Bilans!F104+CD104","v":16.9461625},{"v":0.08287274478808994,"d":"8.29%"},1.4043750000000002,null,15.5417875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN104*Bilans!F104+CO104","v":4.4669},4.298337735849056,121.66444961320754,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.494783854574763}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F116*BT116+BU116","v":4.11735},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.229589420379613},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F119*BT119+BU119","v":4.55682},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.014562787206868},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F136*BT136+BU136","v":4.79964},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9126434482586194},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F142*BT142+BU142","v":4.58076},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0040342650564535},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F152*BT152+BU152","v":4.983750000000001},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8419864559819414},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F169*BT169+BU169","v":5.20947},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7621754228357207},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F175*BT175+BU175","v":4.774560000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9226902583693573},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F185*BT185+BU185","v":5.43918},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.687754404156509},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F201*BT201+BU201","v":5.29041},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7352152290654224},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.21700000000000008},{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":1.113999999999998},{"$f":"Bilans!F211*BT211+BU211","v":5.834654166666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5733580325026406},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F217*BT217+BU217","v":4.991729999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8390417750960093},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.21700000000000008},{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":1.113999999999998},{"$f":"Bilans!F234*BT234+BU234","v":6.418745833333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.430185933259288},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F244*BT244+BU244","v":4.62408},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9852597705922042},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R250*Bilans!F250+S250","v":18.29505},{"v":0.0654548634739998,"d":"6.55%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.1975},null,17.09755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC250*Bilans!F250+AD250","v":6.2061},5.9719075471698115,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ250*Bilans!F250+AK250","v":18.29505},{"v":0.0654548634739998,"d":"6.55%"},1.1975,null,{"$f":"AL250-AN250","v":17.09755},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU250*Bilans!F250+AV250","v":6.2061},5.9719075471698115,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB250*Bilans!F250+BC250","v":18.29505},{"v":0.0654548634739998,"d":"6.55%"},1.1975,null,{"$f":"BD250-BF250","v":17.09755},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W250<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM250*Bilans!F250+BN250","v":4.598537037037037},4.425007337526205,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F250*BT250+BU250","v":4.36188},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1045971003328843},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC250*Bilans!F250+CD250","v":17.695050000000002},{"v":0.06767429309326618,"d":"6.77%"},1.1975,null,{"$f":"CE250-CG250","v":16.49755},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN250*Bilans!F250+CO250","v":4.676533333333333},4.500060377358491,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A13'!$C$39+'251.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W260<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.124273148148148},2.044111897274633,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F260*BT260+BU260","v":5.307510000000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.729624626237162},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R277*Bilans!F277+S277","v":19.641237499999995},{"v":0.042035284182068505,"d":"4.20%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A13'!$C$39+'251.A13'!$C$40)","v":0.8256250000000005},null,18.815612499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC277*Bilans!F277+AD277","v":6.815975},6.558768396226415,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ277*Bilans!F277+AK277","v":19.641237499999995},{"v":0.042035284182068505,"d":"4.20%"},0.8256250000000005,null,18.815612499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU277*Bilans!F277+AV277","v":6.815975},6.558768396226415,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB277*Bilans!F277+BC277","v":19.641237499999995},{"v":0.042035284182068505,"d":"4.20%"},0.8256250000000005,null,18.815612499999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W277<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM277*Bilans!F277+BN277","v":4.876754629629629},4.692726153039832,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F277*BT277+BU277","v":4.701029999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9527635433085946},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC277*Bilans!F277+CD277","v":19.0412375},{"v":0.04335983940119441,"d":"4.34%"},0.8256250000000005,null,18.2156125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN277*Bilans!F277+CO277","v":5.053366666666666},4.86267358490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R286*Bilans!F286+S286","v":18.462474999999998},{"v":0.06235621172134289,"d":"6.24%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.1512499999999999},null,17.311224999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC286*Bilans!F286+AD286","v":6.28195},6.044895283018868,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ286*Bilans!F286+AK286","v":18.462474999999998},{"v":0.06235621172134289,"d":"6.24%"},1.1512499999999999,null,17.311224999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU286*Bilans!F286+AV286","v":6.28195},6.044895283018868,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB286*Bilans!F286+BC286","v":18.462474999999998},{"v":0.06235621172134289,"d":"6.24%"},1.1512499999999999,null,17.311224999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W286<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM286*Bilans!F286+BN286","v":4.6331388888888885},4.458303459119496,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F286*BT286+BU286","v":4.40406},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.084440266481383},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC286*Bilans!F286+CD286","v":17.862475000000003},{"v":0.06445075500455562,"d":"6.45%"},1.1512499999999999,null,16.711225000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.7234},4.545158490566037,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R292*Bilans!F292+S292","v":15.901666666666667},{"v":0.10399853264856931,"d":"10.40%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.6537499999999998},null,14.247916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.539166666666667},5.330141509433962,182.7705523584905,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.298860343896848},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ292*Bilans!F292+AK292","v":15.431500000000003},{"v":0.1071671580857337,"d":"10.72%"},1.6537499999999998,null,13.777750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU292*Bilans!F292+AV292","v":4.27775},4.116325471698113,141.14880042452828,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.746016150601433},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB292*Bilans!F292+BC292","v":15.901666666666667},{"v":0.10399853264856931,"d":"10.40%"},1.6537499999999998,null,14.247916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W292<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM292*Bilans!F292+BN292","v":5.050527777777777},4.85994182389937,166.64740514150935,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.101775618480305},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F292*BT292+BU292","v":3.995116666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2978052372271147},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC292*Bilans!F292+CD292","v":15.431500000000003},{"v":0.1071671580857337,"d":"10.72%"},1.6537499999999998,null,13.777750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN292*Bilans!F292+CO292","v":4.27775},4.116325471698113,141.14880042452828,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.746016150601433}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R309*Bilans!F309+S309","v":13.969999999999999},{"v":0.1347530422333572,"d":"13.48%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.8825},null,12.087499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC309*Bilans!F309+AD309","v":5.284999999999999},5.085566037735848,202.30381698113206,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.090558183538318},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ309*Bilans!F309+AK309","v":13.693},{"v":0.1374790038705908,"d":"13.75%"},1.8825,null,11.8105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU309*Bilans!F309+AV309","v":4.1405},3.984254716981132,158.49365264150944,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.879748822605967},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB309*Bilans!F309+BC309","v":13.969999999999999},{"v":0.1347530422333572,"d":"13.48%"},1.8825,null,12.087499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W309<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.879388888888888},4.695261006289308,186.7774828301887,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.929360461806464},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F309*BT309+BU309","v":3.8598999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3782999559574085},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC309*Bilans!F309+CD309","v":13.693},{"v":0.1374790038705908,"d":"13.75%"},1.8825,null,11.8105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN309*Bilans!F309+CO309","v":4.1405},3.984254716981132,158.49365264150944,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.879748822605967}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R315*Bilans!F315+S315","v":17.136666666666663},{"v":0.08796926667963435,"d":"8.80%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.5075000000000005},null,15.629166666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.701666666666666},5.486509433962264,168.87476037735857,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.237060371064535},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ315*Bilans!F315+AK315","v":16.543},{"v":0.09112615607809953,"d":"9.11%"},1.5075000000000005,null,15.035499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU315*Bilans!F315+AV315","v":4.3655},4.200764150943396,129.29952056603778,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.45213741435184},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB315*Bilans!F315+BC315","v":17.136666666666663},{"v":0.08796926667963435,"d":"8.80%"},1.5075000000000005,null,15.629166666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W315<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM315*Bilans!F315+BN315","v":5.159944444444443},4.965229559748427,152.82976584905666,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.996850804620563},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F315*BT315+BU315","v":4.081566666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2491363610378365},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC315*Bilans!F315+CD315","v":16.543},{"v":0.09112615607809953,"d":"9.11%"},1.5075000000000005,null,15.035499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN315*Bilans!F315+CO315","v":4.3655},4.200764150943396,129.29952056603778,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.45213741435184}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.943316666666668},{"v":0.17562152410703594,"d":"17.56%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.2731250000000003},null,10.670191666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC325*Bilans!F325+AD325","v":4.6800749999999995},4.503468396226415,221.3679890165095,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.080247582759332},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ325*Bilans!F325+AK325","v":12.714699999999999},{"v":0.17877928696705392,"d":"17.88%"},2.2731250000000003,null,10.441574999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU325*Bilans!F325+AV325","v":3.7510249999999994},3.6094768867924523,177.42383637028306,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.567628769704918},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.943316666666668},{"v":0.17562152410703594,"d":"17.56%"},2.2731250000000003,null,10.670191666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W325<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM325*Bilans!F325+BN325","v":4.031810185185185},3.8796664046121587,190.70500211871072,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.344175861259124},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.5123849999999996},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6136087017795604},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.877625},{"v":0.1765174090719368,"d":"17.65%"},2.2731250000000003,null,10.6045,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.5123849999999996},3.3798421698113206,166.1361418570755,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":18.761216297724303}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R342*Bilans!F342+S342","v":12.254851851851852},{"v":0.22807293256487982,"d":"22.81%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.795},null,9.459851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC342*Bilans!F342+AD342","v":3.9089259259259257},3.76141928721174,232.0043416352201,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.153504548274245},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ342*Bilans!F342+AK342","v":11.998666666666667},{"v":0.23294254917213023,"d":"23.29%"},2.795,null,9.203666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU342*Bilans!F342+AV342","v":3.2386296296296297},3.1164171907756817,192.22061232704405,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":25.531626585654788},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB342*Bilans!F342+BC342","v":12.254851851851852},{"v":0.22807293256487982,"d":"22.81%"},2.795,null,9.459851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W342<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM342*Bilans!F342+BN342","v":3.9089259259259257},3.76141928721174,232.0043416352201,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.153504548274245},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F342*BT342+BU342","v":3.0602592592592592},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.999745845788907},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC342*Bilans!F342+CD342","v":12.161777777777777},{"v":0.22981837450665107,"d":"22.98%"},2.795,null,9.366777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN342*Bilans!F342+CO342","v":3.0602592592592592},2.944777777777778,181.63389333333333,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":27.01976380032449}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.021254629629631},{"v":0.2541851989781987,"d":"25.42%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.055625},null,8.965629629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.7139398148148146},3.573791142557652,242.78550126965408,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.5219002745867},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.720666666666666},{"v":0.26070402707468293,"d":"26.07%"},3.055625,null,8.665041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.097699074074074},2.9808047693920336,202.5009720086478,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.4001643112891},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.021254629629631},{"v":0.2541851989781987,"d":"25.42%"},3.055625,null,8.965629629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W352<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.7139398148148146},3.573791142557652,242.78550126965408,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.5219002745867},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.9347731481481483},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.1280100834344253},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.837444444444444},{"v":0.25813215127138933,"d":"25.81%"},3.055625,null,8.781819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.9347731481481483},2.824026991614256,191.8502736753145,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":31.032334414730887}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":12.283421296296297},{"v":0.22494750716017034,"d":"22.49%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.763125},null,9.520296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC358*Bilans!F358+AD358","v":3.932773148148148},3.7843666142557653,230.52469230738993,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.764465499718405},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":12.032666666666666},{"v":0.2296352983544795,"d":"22.96%"},2.763125,null,9.269541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU358*Bilans!F358+AV358","v":3.2558657407407408},3.133002882599581,190.84687059355346,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":25.081480274540528},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":12.283421296296297},{"v":0.22494750716017034,"d":"22.49%"},2.763125,null,9.520296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W358<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM358*Bilans!F358+BN358","v":3.932773148148148},3.7843666142557653,230.52469230738993,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.764465499718405},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F358*BT358+BU358","v":3.0756064814814814},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9847771668038976},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":12.201444444444444},{"v":0.22645884367060368,"d":"22.65%"},2.763125,null,9.438319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN358*Bilans!F358+CO358","v":3.0756064814814814},2.959545859538784,180.28073603380503,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":26.55148922485221}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R369*Bilans!F369+S369","v":12.355016666666668},{"v":0.2176747367128872,"d":"21.77%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.689375},null,9.665641666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC369*Bilans!F369+AD369","v":3.997425},3.8465787735849055,227.50590156367923,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.83504160214903},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ369*Bilans!F369+AK369","v":12.1153},{"v":0.2219817090786031,"d":"22.20%"},2.689375,null,9.425925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU369*Bilans!F369+AV369","v":3.301475},3.176891037735849,187.89722042688678,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":24.016262784504075},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB369*Bilans!F369+BC369","v":12.355016666666668},{"v":0.2176747367128872,"d":"21.77%"},2.689375,null,9.665641666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W369<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM369*Bilans!F369+BN369","v":3.7203935185185184},3.5800013102725368,211.73917749606917,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":21.312017339510888},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F369*BT369+BU369","v":3.116115},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.9459759989602436},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC369*Bilans!F369+CD369","v":12.294875},{"v":0.21873951544851006,"d":"21.87%"},2.689375,null,9.6055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN369*Bilans!F369+CO369","v":3.116115},2.9985257547169812,177.34780576273585,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":25.444853985321654}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R370*Bilans!F370+S370","v":12.178666666666667},{"v":0.23647908911758264,"d":"23.65%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.88},null,9.298666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.8453333333333335},3.70022641509434,235.77842716981135,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":22.214532512033937},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ370*Bilans!F370+AK370","v":11.908},{"v":0.24185421565334228,"d":"24.19%"},2.88,null,9.027999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU370*Bilans!F370+AV370","v":3.1926666666666668},3.0721886792452833,195.75986264150944,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":26.755778561163446},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB370*Bilans!F370+BC370","v":12.178666666666667},{"v":0.23647908911758264,"d":"23.65%"},2.88,null,9.298666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W370<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.8453333333333335},3.70022641509434,235.77842716981135,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":22.214532512033937},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F370*BT370+BU370","v":3.0193333333333334},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.040406270699934},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC370*Bilans!F370+CD370","v":12.056},{"v":0.23888520238885202,"d":"23.89%"},2.88,null,9.175999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN370*Bilans!F370+CO370","v":3.0193333333333334},2.9053962264150943,185.1318475471698,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":28.291769381632097}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R371*Bilans!F371+S371","v":12.461016666666668},{"v":0.20980430970720684,"d":"20.98%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.614375},null,9.846641666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC371*Bilans!F371+AD371","v":4.120425},3.9649372641509433,227.36932741273583,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.65730655282918},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ371*Bilans!F371+AK371","v":12.2233},{"v":0.21388454836255347,"d":"21.39%"},2.614375,null,9.608925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU371*Bilans!F371+AV371","v":3.382475},3.254834433962264,186.64848061556603,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.727745911777966},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB371*Bilans!F371+BC371","v":12.461016666666668},{"v":0.20980430970720684,"d":"20.98%"},2.614375,null,9.846641666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W371<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM371*Bilans!F371+BN371","v":3.7765046296296294},3.6339950209643606,208.39144447720125,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.35639828157197},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F371*BT371+BU371","v":3.187515},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.879986447122602},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC371*Bilans!F371+CD371","v":12.399875},{"v":0.21083881893970705,"d":"21.08%"},2.614375,null,9.785499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN371*Bilans!F371+CO371","v":3.187515},3.0672314150943394,175.8903854985849,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":24.117857438456348}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.284588701924633},{"$f":"SUM(AF7:AF372)/229","v":4.125657242298571},{"$f":"SUM(AG7:AG372)/Z373","v":3.8245580471888614},{"$f":"SUM(AH7:AH372)","v":4094.444952144475},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.6920639564936146},{"$f":"SUM(AX7:AX372)/229","v":3.5546530174580964},{"$f":"SUM(AY7:AY372)/AR373","v":3.189331041195014},{"$f":"SUM(AZ7:AZ372)","v":4916.3949228072},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11601.389715758103},{"$f":"SUM(BK7:BK372)","v":41.73508424189186},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8480624025553927},{"$f":"SUM(BP7:BP372)/229","v":3.701333602894727},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.50495861606416},{"$f":"SUM(BR7:BR372)","v":4574.899220106169},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1460.2621224988611},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":896.2135411796675},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11643.124799999996},{"$f":"SUM(CL7:CL372)","v":41.73508424189186},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.2924575269610212},{"$f":"SUM(CQ7:CQ372)/229","v":3.1632298995395187},{"$f":"SUM(CR7:CR372)/CK373","v":2.9471630303537197},{"$f":"SUM(CS7:CS372)","v":5419.409812431059}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":4.000718143832496},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A13","index":39,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5332.918971882142},null,null,"COP",{"$f":"K13","v":3.600258955915707},{"$f":"L13","v":3.001849709869641},{"$f":"M13","v":3.411273931251685},{"$f":"N13","v":2.983235965577015},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9967753298131733},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9967847527958482},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.600258955915707},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":0.003224670186826706},{"$f":"1-N3","v":3.2152472041517832E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.600552994592049},{"$f":"L14","v":3.0021437485459828},{"$f":"M14","v":3.41450903357653},{"$f":"N14","v":2.986461583941595}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.600552994592049},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R7*Bilans!F7+S7","v":12.415966666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.21313282091070906,"d":"21.31%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":9.769716666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.732462264150943},{"$f":"AF7*Z7","v":216.89338216981128},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":20.083766343730808},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ7*Bilans!F7+AK7","v":12.177399999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.217308292410531,"d":"21.73%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":9.531149999999998},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU7*Bilans!F7+AV7","v":3.012316666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.898644339622642},{"$f":"AX7*AR7","v":168.44022257547172},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.861020262237094},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB7*Bilans!F7+BC7","v":12.415966666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.21313282091070906,"d":"21.31%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":9.769716666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W7<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.6220370370370363},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4853563941299783},{"$f":"BP7*BJ7","v":202.53406006289305},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":21.507671389431078},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F7*BT7+BU7","v":2.84201},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.2301082684438125},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC7*Bilans!F7+CD7","v":12.35525},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.21418020679468244,"d":"21.42%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":9.709},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN7*Bilans!F7+CO7","v":2.84201},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.7347643396226418},{"$f":"CQ7*CK7","v":158.9171557754717},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":27.410734780293232}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R8*Bilans!F8+S8","v":11.968037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.26027660094634786,"d":"26.03%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":8.853037037037037},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC8*Bilans!F8+AD8","v":3.4925925925925925},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.360796645702306},{"$f":"AF8*Z8","v":233.10485534591194},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":26.622973488865323},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ8*Bilans!F8+AK8","v":11.657333333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2672137710168135,"d":"26.72%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":8.542333333333332},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU8*Bilans!F8+AV8","v":2.757111111111111},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6530691823899373},{"$f":"AX8*AR8","v":184.01687849056606},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":33.72486499556702},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB8*Bilans!F8+BC8","v":11.968037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.26027660094634786,"d":"26.03%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":8.853037037037037},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W8<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM8*Bilans!F8+BN8","v":3.4925925925925925},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.360796645702306},{"$f":"BP8*BJ8","v":233.10485534591194},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":26.622973488865323},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.6152444444444445},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.5101881277297218},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC8*Bilans!F8+CD8","v":11.763555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.2648008916427384,"d":"26.48%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":8.648555555555555},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN8*Bilans!F8+CO8","v":2.6152444444444445},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.5165559748427673},{"$f":"CQ8*CK8","v":174.54832241509433},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":35.55430552487127}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3233.802121168753},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R9*Bilans!F9+S9","v":11.861601851851853},{"v":0.27262338092178856,"d":"27.26%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.23375},null,8.627851851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC9*Bilans!F9+AD9","v":3.4046296296296292},3.276153039832285,236.57101100628932,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":28.43301239821466},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ9*Bilans!F9+AK9","v":11.530666666666667},{"v":0.2804477913968548,"d":"28.04%"},3.23375,null,8.296916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU9*Bilans!F9+AV9","v":2.6990555555555558},2.5972044025157235,187.5441299056604,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":35.8658332435335},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB9*Bilans!F9+BC9","v":11.861601851851853},{"v":0.27262338092178856,"d":"27.26%"},3.23375,null,8.627851851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W9<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM9*Bilans!F9+BN9","v":3.4046296296296292},3.276153039832285,236.57101100628932,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":28.43301239821466},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.5635222222222223},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.5810105020436294},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC9*Bilans!F9+CD9","v":11.615777777777778},{"v":0.2783928947217386,"d":"27.84%"},3.23375,null,8.382027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN9*Bilans!F9+CO9","v":2.5635222222222223},2.466785534591195,178.1265834528302,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":37.76205863613406}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":11.180976851851852},{"v":0.35713561103908714,"d":"35.71%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.993125},null,7.187851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC10*Bilans!F10+AD10","v":2.8421296296296292},2.734879454926624,247.32882350628927,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":42.65677954830736},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":10.720666666666666},{"v":0.37246984018406815,"d":"37.25%"},3.993125,null,6.727541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU10*Bilans!F10+AV10","v":2.3278055555555555},2.2399638364779872,202.57112955188677,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":52.0817113652301},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":11.180976851851852},{"v":0.35713561103908714,"d":"35.71%"},3.993125,null,7.187851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W10<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM10*Bilans!F10+BN10","v":2.8421296296296292},2.734879454926624,247.32882350628927,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":42.65677954830736},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2327722222222217},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.111480745162343},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.670777777777777},{"v":0.37421124150067164,"d":"37.42%"},3.993125,null,6.677652777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.2327722222222217},2.148516666666666,194.30110474999995,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":54.29846172941023}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.600444419212628},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":11.273407407407408},{"v":0.345059826139522,"d":"34.51%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.89},null,7.383407407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC11*Bilans!F11+AD11","v":2.9185185185185185},2.808385744234801,247.0256100628931,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":40.40342400716632},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":10.830666666666666},{"v":0.35916533300504744,"d":"35.92%"},3.89,null,6.940666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU11*Bilans!F11+AV11","v":2.378222222222222},2.2884779874213836,201.29452377358493,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":49.58247386414854},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":11.273407407407408},{"v":0.345059826139522,"d":"34.51%"},3.89,null,7.383407407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W11<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM11*Bilans!F11+BN11","v":2.9185185185185185},2.808385744234801,247.0256100628931,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":40.40342400716632},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.2776888888888887},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":4.0304011863877625},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.799111111111111},{"v":0.36021483249650177,"d":"36.02%"},3.89,null,6.909111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.2776888888888887},2.191738364779874,192.78530656603772,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":51.77096035885477}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":11.146245370370371},{"v":0.36172494557833584,"d":"36.17%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.031875},null,7.114370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC12*Bilans!F12+AD12","v":2.8134259259259253},2.707258909853249,247.34871029874213,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":43.53512313544803},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":10.679333333333332},{"v":0.37753995255633943,"d":"37.75%"},4.031875,null,6.647458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU12*Bilans!F12+AV12","v":2.308861111111111},2.2217342767295594,202.9887521933962,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":53.04903076595358},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":2.19013425925926},{"v":1,"d":"100.00%"},4.031875,null,-1.8417407407407405,0.4567950992381312,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":49.62991575810815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":41.73508424189186},null,{"$f":"IF(Bilans!W12<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W12<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM12*Bilans!F12+BN12","v":2.8134259259259253},2.0702568134171906,102.74667124754458,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":84.76321006600938},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.215894444444444},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.142796613356534},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.622555555555556},{"v":0.3795579113626142,"d":"37.96%"},4.031875,null,6.590680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":41.73508424189186},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.215894444444444},2.1322757861635218,194.81537720283018,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":109.11293316058783}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":4058.602235156276},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.600258955915707},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.001849709869641},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.411273931251685},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.983235965577015},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R13*Bilans!F13+S13","v":11.191620370370371},{"v":0.35573490417350945,"d":"35.57%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.98125},null,7.210370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC13*Bilans!F13+AD13","v":2.8509259259259254},2.7433438155136263,247.31244496855342,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":42.3911502970789},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ13*Bilans!F13+AK13","v":10.733333333333333},{"v":0.3709239130434783,"d":"37.09%"},3.98125,null,6.752083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU13*Bilans!F13+AV13","v":2.3336111111111113},2.245550314465409,202.43636084905663,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":51.788418745667535},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB13*Bilans!F13+BC13","v":11.191620370370371},{"v":0.35573490417350945,"d":"35.57%"},3.98125,null,7.210370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W13<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM13*Bilans!F13+BN13","v":2.8509259259259254},2.7433438155136263,247.31244496855342,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":42.3911502970789},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.237944444444444},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.10197850209766},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC13*Bilans!F13+CD13","v":10.685555555555556},{"v":0.3725824061557658,"d":"37.26%"},3.98125,null,6.704305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN13*Bilans!F13+CO13","v":2.237944444444444},2.1534937106918237,194.13745801886793,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":54.002247335396206}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.600552994592049},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0021437485459828},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.41450903357653},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.986461583941595},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.57926851851852},{"v":0.30647445426492587,"d":"30.65%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.54875},null,8.03051851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC14*Bilans!F14+AD14","v":3.1712962962962963},3.0516247379454926,243.4281053459119,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":33.7208237698583},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.194666666666667},{"v":0.31700363268222964,"d":"31.70%"},3.54875,null,7.6459166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU14*Bilans!F14+AV14","v":2.545055555555556},2.4490157232704406,195.357984245283,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":42.018227576988295},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.57926851851852},{"v":0.30647445426492587,"d":"30.65%"},3.54875,null,8.03051851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W14<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM14*Bilans!F14+BN14","v":3.1712962962962963},3.0516247379454926,243.4281053459119,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":33.7208237698583},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.426322222222222},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.7835040688009753},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.223777777777778},{"v":0.3161814203971727,"d":"31.62%"},3.54875,null,7.675027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.426322222222222},2.3347628930817605,186.244035981132,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":44.07441128386841}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8687523746834183},{"$nulls":4},{"$f":"F11","v":3.600444419212628},{"$f":"F15","v":2.8687523746834183},{"$f":"F28","v":3.369216285262472},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.26388425925926},{"v":0.34629484023626805,"d":"34.63%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.900625},null,7.3632592592592605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC15*Bilans!F15+AD15","v":2.910648148148148},2.800812368972746,247.0736631289308,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":40.63012262465031},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":10.819333333333333},{"v":0.3605235997288804,"d":"36.05%"},3.900625,null,6.918708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU15*Bilans!F15+AV15","v":2.3730277777777777},2.283479559748428,201.43714936320757,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":49.83506399879363},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.26388425925926},{"v":0.34629484023626805,"d":"34.63%"},3.900625,null,7.3632592592592605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W15<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM15*Bilans!F15+BN15","v":2.910648148148148},2.800812368972746,247.0736631289308,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":40.63012262465031},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.2730611111111108},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":4.038606773538377},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.785888888888888},{"v":0.3616414966056473,"d":"36.16%"},3.900625,null,6.885263888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.2730611111111108},2.1872852201257857,192.95136569339618,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":52.02675396556457}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.599426268179985},{"$f":"F19","v":3.599426268179985},{"$f":"F19","v":3.599426268179985},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":12.015092592592593},{"v":0.2548877569106756,"d":"25.49%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0625},null,8.952592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC16*Bilans!F16+AD16","v":3.531481481481481},3.3982180293501045,231.4186477987421,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.85149017551436},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.713333333333333},{"v":0.26145418326693226,"d":"26.15%"},3.0625,null,8.650833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU16*Bilans!F16+AV16","v":2.782777777777778},2.6777672955974845,182.35595283018867,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":32.806808920413836},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":12.015092592592593},{"v":0.2548877569106756,"d":"25.49%"},3.0625,null,8.952592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W16<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM16*Bilans!F16+BN16","v":3.531481481481481},3.3982180293501045,231.4186477987421,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.85149017551436},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.6381111111111113},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.47976245630291},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.828888888888889},{"v":0.25890005635919594,"d":"25.89%"},3.0625,null,8.766388888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.6381111111111113},2.538559748427673,172.87591886792453,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":34.60584296052583}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":720.463657466375},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.94226851851852},{"v":0.26324563001787143,"d":"26.32%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.14375},null,8.79851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC17*Bilans!F17+AD17","v":3.471296296296296},3.3403039832285115,233.98829402515727,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":27.052777368082474},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.626666666666667},{"v":0.27039134174311924,"d":"27.04%"},3.14375,null,8.482916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU17*Bilans!F17+AV17","v":2.743055555555556},2.639544025157233,184.9000589622642,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":34.23489024571854},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.94226851851852},{"v":0.26324563001787143,"d":"26.32%"},3.14375,null,8.79851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W17<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM17*Bilans!F17+BN17","v":3.471296296296296},3.3403039832285115,233.98829402515727,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":27.052777368082474},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.602722222222222},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.527076351683067},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.727777777777778},{"v":0.26806016106110847,"d":"26.81%"},3.14375,null,8.584027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.602722222222222},2.5045062893081758,175.44066556603775,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":36.08076385584225}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5332.918971882142},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.918180555555557},{"v":0.26603263687946405,"d":"26.60%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.1706250000000002},null,8.747555555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC18*Bilans!F18+AD18","v":3.4513888888888884},3.321147798742138,234.78854363207543,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":27.45934704698781},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.597999999999999},{"v":0.27337687532333166,"d":"27.34%"},3.1706250000000002,null,8.427374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU18*Bilans!F18+AV18","v":2.729916666666667},2.626900943396227,185.70876219339624,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":34.71640231781836},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.918180555555557},{"v":0.26603263687946405,"d":"26.60%"},3.1706250000000002,null,8.747555555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W18<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM18*Bilans!F18+BN18","v":3.4513888888888884},3.321147798742138,234.78854363207543,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":27.45934704698781},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.5910166666666665},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.543010787271406},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.694333333333333},{"v":0.27112490379956106,"d":"27.11%"},3.1706250000000002,null,8.523708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.5910166666666665},2.4932424528301884,176.25977520283016,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":36.57748964465081}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.599426268179985},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5865.998094603116},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.854319444444446},{"v":0.2734762645121152,"d":"27.35%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.241875},null,8.612444444444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC19*Bilans!F19+AD19","v":3.398611111111111},3.2703616352201257,236.7905341981132,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.56028183369793},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.522},{"v":0.28136391251518833,"d":"28.14%"},3.241875,null,8.280125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU19*Bilans!F19+AV19","v":2.6950833333333333},2.5933820754716983,187.77382917452832,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":36.015691973582975},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.854319444444446},{"v":0.2734762645121152,"d":"27.35%"},3.241875,null,8.612444444444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W19<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM19*Bilans!F19+BN19","v":3.398611111111111},3.2703616352201257,236.7905341981132,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.56028183369793},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.5599833333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.5859608460992587},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.605666666666666},{"v":0.27933552574891574,"d":"27.93%"},3.241875,null,8.363791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.5599833333333333},2.4633801886792455,178.36104256132077,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":37.91637621721649}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6462.165894365222},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.442023148148149},{"v":0.32353325562001994,"d":"32.35%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.7018750000000002},null,7.740148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC20*Bilans!F20+AD20","v":3.0578703703703702},2.942479035639413,245.53516312893078,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":36.58277550875005},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.031333333333333},{"v":0.3355782014866744,"d":"33.56%"},3.7018750000000002,null,7.329458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU20*Bilans!F20+AV20","v":2.4701944444444446},2.376979559748428,198.34705936320756,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":45.28606464390157},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.442023148148149},{"v":0.32353325562001994,"d":"32.35%"},3.7018750000000002,null,7.740148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W20<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM20*Bilans!F20+BN20","v":3.0578703703703702},2.942479035639413,245.53516312893078,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":36.58277550875005},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.3596277777777774},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.890444114302398},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.033222222222221},{"v":0.33552075046072977,"d":"33.55%"},3.7018750000000002,null,7.331347222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.3596277777777774},2.2705852201257857,189.46898369339618,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":47.408064249637256}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R21*Bilans!F21+S21","v":10.948812499999999},{"v":0.3788082040860596,"d":"37.88%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.1475},null,6.801312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC21*Bilans!F21+AD21","v":2.7577499999999997},2.6536839622641506,249.8178082075472,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":45.76302292469886},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ21*Bilans!F21+AK21","v":10.412312499999999},{"v":0.39832650047719953,"d":"39.83%"},4.1475,null,6.264812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.182975},2.10059858490566,197.75035078301886,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":57.81237827762035},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB21*Bilans!F21+BC21","v":10.479625},{"v":0.3957679783389195,"d":"39.58%"},4.1475,null,6.3321250000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W21<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.7299999999999995},1.664716981132075,156.71645660377357,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":72.94969738184295},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.182975},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.2052703306267825},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC21*Bilans!F21+CD21","v":6.8641875},{"v":0.6042230052719276,"d":"60.42%"},4.1475,null,2.7166875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN21*Bilans!F21+CO21","v":1.7478125},1.5169693396226414,142.80749363207548,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":80.0547491818189}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.147856481481481},{"v":0.23990858012215996,"d":"23.99%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.914375},null,9.233481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC22*Bilans!F22+AD22","v":3.6412037037037033},3.5037997903563936,226.15275746855343,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.76364375303841},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.871333333333332},{"v":0.24549685516931546,"d":"24.55%"},2.914375,null,8.956958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU22*Bilans!F22+AV22","v":2.8551944444444444},2.747451257861635,177.33424143867924,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":30.305560385010924},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.147856481481481},{"v":0.23990858012215996,"d":"23.99%"},2.914375,null,9.233481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W22<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM22*Bilans!F22+BN22","v":3.6412037037037033},3.5037997903563936,226.15275746855343,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.76364375303841},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.702627777777778},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.396694163910433},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":12.013222222222222},{"v":0.2425972770743348,"d":"24.26%"},2.914375,null,9.098847222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.702627777777778},2.6006418238993714,167.85842652358494,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":32.01634659368678}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.732199074074074},{"v":0.28793621542486547,"d":"28.79%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.378125},null,8.354074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC23*Bilans!F23+AD23","v":3.297685185185185},3.1732442348008383,240.13525746855348,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":30.76370514736852},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.376666666666667},{"v":0.2969345150893642,"d":"29.69%"},3.378125,null,7.998541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU23*Bilans!F23+AV23","v":2.6284722222222223},2.5292845911949686,191.4036114386793,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":38.596190535395145},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.732199074074074},{"v":0.28793621542486547,"d":"28.79%"},3.378125,null,8.354074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W23<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM23*Bilans!F23+BN23","v":3.297685185185185},3.1732442348008383,240.13525746855348,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":30.76370514736852},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.5006388888888886},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.6710618397520642},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.43611111111111},{"v":0.295391061452514,"d":"29.54%"},3.378125,null,8.05798611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.5006388888888886},2.406275157232704,182.0948725235849,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":40.56923818814931}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R24*Bilans!F24+S24","v":11.084703125},{"v":0.3675673542226689,"d":"36.76%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.074375},null,7.010328125000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC24*Bilans!F24+AD24","v":2.7894375},2.68417570754717,247.97757274174526,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":44.399720057411955},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ24*Bilans!F24+AK24","v":10.553078124999999},{"v":0.3860840365000141,"d":"38.61%"},4.074375,null,6.478703124999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.20174375},2.1186590801886793,195.73231912323112,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":56.25098021404491},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB24*Bilans!F24+BC24","v":10.61490625},{"v":0.3838352317054142,"d":"38.38%"},4.074375,null,6.540531250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W24<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.7841666666666665},1.7168396226415092,158.61022853773582,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":69.41629749704646},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.20174375},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.1694225315729865},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC24*Bilans!F24+CD24","v":6.913546875000001},{"v":0.5893320857826685,"d":"58.93%"},4.074375,null,2.839171875000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN24*Bilans!F24+CO24","v":1.756953125},1.723803066037736,159.25354625589623,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":69.13588468892483}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.362476851851852},{"v":0.33360904047801915,"d":"33.36%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.790625},null,7.571851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC25*Bilans!F25+AD25","v":2.9921296296296296},2.879219077568134,246.38917256289304,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.34086501442601},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":10.936666666666666},{"v":0.34659783602560196,"d":"34.66%"},3.790625,null,7.146041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU25*Bilans!F25+AV25","v":2.4268055555555557},2.335227987421384,199.8371350235849,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":47.272365094380895},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.362476851851852},{"v":0.33360904047801915,"d":"33.36%"},3.790625,null,7.571851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W25<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM25*Bilans!F25+BN25","v":2.9921296296296296},2.879219077568134,246.38917256289304,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.34086501442601},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.3209722222222218},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.955239064089523},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.922777777777778},{"v":0.3470385534815116,"d":"34.70%"},3.790625,null,7.132152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.3209722222222218},2.233388364779874,191.1222093160377,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":49.42792384023204}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11601.389715758103},null,{"$f":"F26/F28","v":3443.3496497403758},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R26*Bilans!F26+S26","v":11.023145833333334},{"v":0.37262502575074036,"d":"37.26%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.1075},null,6.915645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC26*Bilans!F26+AD26","v":2.7750833333333333},2.6703632075471697,248.8244436792453,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":45.01342725973607},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":10.489312499999999},{"v":0.39158905791013476,"d":"39.16%"},4.1075,null,6.381812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.1932416666666663},2.110477830188679,196.65432421698114,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":56.95496928733613},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":10.553625},{"v":0.389202762084118,"d":"38.92%"},4.1075,null,6.446125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W26<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.7596296296296292},1.693228511530398,157.7750327044025,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":70.98994564611787},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.1932416666666663},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.185585263821817},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC26*Bilans!F26+CD26","v":6.8911875},{"v":0.5960511160086704,"d":"59.61%"},4.1075,null,2.7836875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN26*Bilans!F26+CO26","v":1.7528124999999999},1.7197405660377358,160.24542594339624,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":69.89554260323382}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":41.73508424189186},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R27*Bilans!F27+S27","v":11.405050925925927},{"v":0.3281988852404981,"d":"32.82%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.743125},null,7.661925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC27*Bilans!F27+AD27","v":3.0273148148148143},2.913076519916142,245.96561595911945,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.39041843059292},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ27*Bilans!F27+AK27","v":10.987333333333332},{"v":0.34067638492809904,"d":"34.07%"},3.743125,null,7.244208333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU27*Bilans!F27+AV27","v":2.4500277777777777},2.357573899371069,199.06175219339622,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":46.20052420374053},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB27*Bilans!F27+BC27","v":11.405050925925927},{"v":0.3281988852404981,"d":"32.82%"},3.743125,null,7.661925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W27<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM27*Bilans!F27+BN27","v":3.0273148148148143},2.913076519916142,245.96561595911945,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.39041843059292},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.3416611111111107},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.9202939983250262},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC27*Bilans!F27+CD27","v":10.98188888888889},{"v":0.3408452806135354,"d":"34.08%"},3.743125,null,7.238763888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN27*Bilans!F27+CO27","v":2.3416611111111107},2.253296540880503,190.25709342924526,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":48.33857773439698}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.369216285262472},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R28*Bilans!F28+S28","v":11.913699074074074},{"v":0.266552393195042,"d":"26.66%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.175625},null,8.738074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC28*Bilans!F28+AD28","v":3.447685185185185},3.3175838574423477,234.93470086477984,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":27.535505936065846},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ28*Bilans!F28+AK28","v":11.592666666666666},{"v":0.2739339524987061,"d":"27.39%"},3.175625,null,8.417041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU28*Bilans!F28+AV28","v":2.7274722222222225},2.6245487421383653,185.85741917452833,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":34.806497792672346},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB28*Bilans!F28+BC28","v":11.913699074074074},{"v":0.266552393195042,"d":"26.66%"},3.175625,null,8.738074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W28<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM28*Bilans!F28+BN28","v":3.447685185185185},3.3175838574423477,234.93470086477984,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":27.535505936065846},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.5888388888888887},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.5459912315903104},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC28*Bilans!F28+CD28","v":11.68811111111111},{"v":0.2716970235662069,"d":"27.17%"},3.175625,null,8.51248611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN28*Bilans!F28+CO28","v":2.5888388888888887},2.491146855345912,176.41056456132074,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":36.670399339951906}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R29*Bilans!F29+S29","v":13.298416666666668},{"v":0.15203877654608003,"d":"15.20%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.021875},null,11.276541666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.613655660377359,198.96390035377362,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.057954493172955},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ29*Bilans!F29+AK29","v":13.0765},{"v":0.15461897296677246,"d":"15.46%"},2.021875,null,11.054625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU29*Bilans!F29+AV29","v":3.620041666666667},3.483436320754717,150.2231913325472,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.970221608054834},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB29*Bilans!F29+BC29","v":13.298416666666668},{"v":0.15203877654608003,"d":"15.20%"},2.021875,null,11.276541666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W29<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.084537037037037},3.9304035639412995,169.49865369496857,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.154080896521105},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F29*BT29+BU29","v":3.376475},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.718811778556039},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC29*Bilans!F29+CD29","v":13.229375000000001},{"v":0.15283223886238012,"d":"15.28%"},2.021875,null,11.207500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN29*Bilans!F29+CO29","v":3.376475},3.2490608490566038,140.11574911556605,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":17.1222555022794}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11643.124799999996},null,{"$f":"F30/F32","v":4091.0590928714273},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R30*Bilans!F30+S30","v":12.76135},{"v":0.18821480485998737,"d":"18.82%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.401875},null,10.359475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,213.02134790094337,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.529360399537715},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ30*Bilans!F30+AK30","v":12.5293},{"v":0.19170065366780267,"d":"19.17%"},2.401875,null,10.127424999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU30*Bilans!F30+AV30","v":3.250175},3.127526886792453,163.39764220047172,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.549311145689444},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB30*Bilans!F30+BC30","v":12.76135},{"v":0.18821480485998737,"d":"18.82%"},2.401875,null,10.359475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W30<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.803055555555555},3.659544025157232,191.19287759433962,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":18.416515701598737},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F30*BT30+BU30","v":3.051195},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.008657263793366},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC30*Bilans!F30+CD30","v":12.697375},{"v":0.18916311442325678,"d":"18.92%"},2.401875,null,10.295499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN30*Bilans!F30+CO30","v":3.051195},2.936055566037736,153.39422304764153,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.95462346816286}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":41.73508424189186},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R31*Bilans!F31+S31","v":12.536100000000001},{"v":0.2043099528561514,"d":"20.43%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.56125},null,9.974850000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},3.8524245283018868,216.0054433018868,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.77526722940956},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ31*Bilans!F31+AK31","v":12.2998},{"v":0.20823509325354883,"d":"20.82%"},2.56125,null,9.73855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU31*Bilans!F31+AV31","v":3.09505},2.9782556603773584,166.9907948773585,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.28612860953496},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB31*Bilans!F31+BC31","v":12.536100000000001},{"v":0.2043099528561514,"d":"20.43%"},2.56125,null,9.974850000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W31<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6849999999999996},3.5459433962264146,198.82104622641506,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":20.398041344081733},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F31*BT31+BU31","v":2.9147700000000003},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.1494766310892452},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC31*Bilans!F31+CD31","v":12.47425},{"v":0.20532296530853558,"d":"20.53%"},2.56125,null,9.913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN31*Bilans!F31+CO31","v":2.9147700000000003},2.8047786792452833,157.26394054528305,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":25.788237958034827}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":12.01789351851852},{"v":0.2545683230830571,"d":"25.46%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.059375},null,8.95851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC37*Bilans!F37+AD37","v":3.533796296296296},3.4004454926624734,231.31530463836478,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.806103991183797},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.716666666666667},{"v":0.2611130867709815,"d":"26.11%"},3.059375,null,8.657291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU37*Bilans!F37+AV37","v":2.7843055555555556},2.679237421383648,182.25512558962268,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.75269645744266},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":12.01789351851852},{"v":0.2545683230830571,"d":"25.46%"},3.059375,null,8.95851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W37<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM37*Bilans!F37+BN37","v":3.533796296296296},3.4004454926624734,231.31530463836478,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.806103991183797},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.639472222222222},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.4779680281201},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.832777777777778},{"v":0.25855087093290763,"d":"25.86%"},3.059375,null,8.773402777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.639472222222222},2.5398694968553457,172.7746225235849,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":34.54990506742473}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":11.912018518518519},{"v":0.26674740263879154,"d":"26.67%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.1775},null,8.734518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC44*Bilans!F44+AD44","v":3.446296296296296},3.3162473794549268,234.9892893081761,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":27.564107721971112},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.590666666666666},{"v":0.2741429886115266,"d":"27.41%"},3.1775,null,8.413166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU44*Bilans!F44+AV44","v":2.7265555555555556},2.623666666666667,185.91302000000002,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":34.84032524456867},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":11.912018518518519},{"v":0.26674740263879154,"d":"26.67%"},3.1775,null,8.734518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W44<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM44*Bilans!F44+BN44","v":3.446296296296296},3.3162473794549268,234.9892893081761,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":27.564107721971112},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.588022222222222},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.5471101913945446},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.685777777777778},{"v":0.2719117255543301,"d":"27.19%"},3.1775,null,8.508277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.588022222222222},2.490361006289308,176.46698090566034,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":36.70528078826692}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R61*Bilans!F61+S61","v":11.770291666666667},{"v":0.28339357209358307,"d":"28.34%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.335625},null,8.434666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC61*Bilans!F61+AD61","v":3.3291666666666666},3.2035377358490567,239.16010966981133,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":30.06206198925127},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ61*Bilans!F61+AK61","v":11.421999999999999},{"v":0.29203510768692,"d":"29.20%"},3.335625,null,8.086374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU61*Bilans!F61+AV61","v":2.6492500000000003},2.5492783018867926,190.3163716273585,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":37.777338758472155},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB61*Bilans!F61+BC61","v":11.770291666666667},{"v":0.28339357209358307,"d":"28.34%"},3.335625,null,8.434666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W61<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM61*Bilans!F61+BN61","v":3.3291666666666666},3.2035377358490567,239.16010966981133,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":30.06206198925127},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.51915},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.644086298950043},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC61*Bilans!F61+CD61","v":11.488999999999999},{"v":0.29033205674993473,"d":"29.03%"},3.335625,null,8.153374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN61*Bilans!F61+CO61","v":2.51915},2.4240877358490565,180.9702699198113,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":39.72832689831188}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R71*Bilans!F71+S71","v":12.669483333333334},{"v":0.19470999212017326,"d":"19.47%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.466875},null,10.202608333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},3.9856179245283023,214.4461724292453,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.414727481238558},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ71*Bilans!F71+AK71","v":12.435699999999999},{"v":0.19837041742724576,"d":"19.84%"},2.466875,null,9.968824999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU71*Bilans!F71+AV71","v":3.1869083333333332},3.0666476415094337,165.0009763514151,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.633330631306727},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB71*Bilans!F71+BC71","v":12.669483333333334},{"v":0.19470999212017326,"d":"19.47%"},2.466875,null,10.202608333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W71<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7549074074074067},3.6132127882599576,194.408914072327,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.209621482997562},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F71*BT71+BU71","v":2.995555},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0645406276967044},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC71*Bilans!F71+CD71","v":12.606375},{"v":0.19568472300720866,"d":"19.57%"},2.466875,null,10.1395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN71*Bilans!F71+CO71","v":2.995555},2.8825151886792453,155.09372972688678,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":24.07912724019422}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R77*Bilans!F77+S77","v":12.414200000000001},{"v":0.2132638430184788,"d":"21.33%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.6475},null,9.7667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.730698113207547,216.9027883018868,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.10363683260253},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ77*Bilans!F77+AK77","v":12.1756},{"v":0.21744308288708566,"d":"21.74%"},2.6475,null,9.528099999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU77*Bilans!F77+AV77","v":3.0111},2.89747358490566,168.45911422641507,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.884826143269905},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB77*Bilans!F77+BC77","v":12.414200000000001},{"v":0.2132638430184788,"d":"21.33%"},2.6475,null,9.7667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W77<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6211111111111105},3.484465408805031,202.5868188679245,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":21.52427738570114},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F77*BT77+BU77","v":2.84094},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.231324843185707},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC77*Bilans!F77+CD77","v":12.3535},{"v":0.2143117335168171,"d":"21.43%"},2.6475,null,9.706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN77*Bilans!F77+CO77","v":2.84094},2.733734716981132,158.939336445283,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":27.43521510485966}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R94*Bilans!F94+S94","v":12.118166666666667},{"v":0.24322986150270257,"d":"24.32%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.9475000000000002},null,9.170666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC94*Bilans!F94+AD94","v":3.6166666666666663},3.4801886792452827,227.3955283018868,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":24.21954892924912},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ94*Bilans!F94+AK94","v":11.835999999999999},{"v":0.24902838796890847,"d":"24.90%"},2.9475000000000002,null,8.888499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU94*Bilans!F94+AV94","v":2.839},2.7318679245283017,178.50025018867925,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":30.85383420011189},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB94*Bilans!F94+BC94","v":12.118166666666667},{"v":0.24322986150270257,"d":"24.32%"},2.9475000000000002,null,9.170666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W94<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM94*Bilans!F94+BN94","v":3.6166666666666663},3.4801886792452827,227.3955283018868,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":24.21954892924912},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.6882},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.414924484785358},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC94*Bilans!F94+CD94","v":11.972},{"v":0.24619946541931176,"d":"24.62%"},2.9475000000000002,null,9.0245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN94*Bilans!F94+CO94","v":2.6882},2.5867584905660377,169.0187997735849,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":32.58464224913238}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R104*Bilans!F104+S104","v":14.568887499999999},{"v":0.09639548661488397,"d":"9.64%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.4043750000000002},null,13.164512499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC104*Bilans!F104+AD104","v":5.2808874999999995},5.0816087264150935,143.83493500117922,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.185411543040825},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ104*Bilans!F104+AK104","v":14.568887499999999},{"v":0.09639548661488397,"d":"9.64%"},1.4043750000000002,null,13.164512499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU104*Bilans!F104+AV104","v":5.2808874999999995},5.0816087264150935,143.83493500117922,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.185411543040825},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB104*Bilans!F104+BC104","v":14.568887499999999},{"v":0.09639548661488397,"d":"9.64%"},1.4043750000000002,null,13.164512499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W104<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM104*Bilans!F104+BN104","v":4.111944444444444},3.9567767295597482,111.99656533018867,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.228079443356078},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F104*BT104+BU104","v":3.7526675000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.446259893795547},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC104*Bilans!F104+CD104","v":14.3433875},{"v":0.09791097117051326,"d":"9.79%"},1.4043750000000002,null,12.9390125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN104*Bilans!F104+CO104","v":4.0173375},3.8657398584905662,109.41976669457547,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.44539760475688}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F116*BT116+BU116","v":3.702279166666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4795536983412245},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F119*BT119+BU119","v":4.098701666666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.2397336392296583},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F136*BT136+BU136","v":4.317736666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.1261139130763724},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F142*BT142+BU142","v":4.1202966666666665},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.227994909751644},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F152*BT152+BU152","v":4.4838125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0473648262499826},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F169*BT169+BU169","v":4.6874225},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.9584323794153398},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F175*BT175+BU175","v":4.295113333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.1373126359102668},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F185*BT185+BU185","v":4.894631666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8755241712093422},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F201*BT201+BU201","v":4.760434166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.9283955367516374},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.19500000000000012},{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":1.0079999999999973},{"$f":"Bilans!F211*BT211+BU211","v":5.2500625},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.7485506124927086},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F217*BT217+BU217","v":4.491010833333332},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.044083245549954},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.19500000000000012},{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":1.0079999999999973},{"$f":"Bilans!F234*BT234+BU234","v":5.774937500000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5896275933722224},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F244*BT244+BU244","v":4.159373333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.207063243501425},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R250*Bilans!F250+S250","v":15.756350000000001},{"v":0.07600110431667233,"d":"7.60%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.1975},null,14.558850000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC250*Bilans!F250+AD250","v":5.585683333333334},5.37490283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ250*Bilans!F250+AK250","v":15.756350000000001},{"v":0.07600110431667233,"d":"7.60%"},1.1975,null,{"$f":"AL250-AN250","v":14.558850000000001},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU250*Bilans!F250+AV250","v":5.585683333333334},5.37490283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB250*Bilans!F250+BC250","v":15.756350000000001},{"v":0.07600110431667233,"d":"7.60%"},1.1975,null,{"$f":"BD250-BF250","v":14.558850000000001},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W250<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM250*Bilans!F250+BN250","v":4.265185185185185},4.104234800838574,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F250*BT250+BU250","v":3.922856666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3401313838469755},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC250*Bilans!F250+CD250","v":15.475683333333334},{"v":0.0773794587422634,"d":"7.74%"},1.1975,null,{"$f":"CE250-CG250","v":14.278183333333335},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN250*Bilans!F250+CO250","v":4.206283333333333},4.047555660377358,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A13'!$C$39+'151.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W260<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F260*BT260+BU260","v":4.775859166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.922167233085984},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R277*Bilans!F277+S277","v":17.8909125},{"v":0.04614773002774456,"d":"4.61%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A13'!$C$39+'151.A13'!$C$40)","v":0.8256250000000005},null,17.065287499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC277*Bilans!F277+AD277","v":6.1335791666666655},5.902123349056603,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ277*Bilans!F277+AK277","v":17.8909125},{"v":0.04614773002774456,"d":"4.61%"},0.8256250000000005,null,17.065287499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU277*Bilans!F277+AV277","v":6.1335791666666655},5.902123349056603,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB277*Bilans!F277+BC277","v":17.8909125},{"v":0.04614773002774456,"d":"4.61%"},0.8256250000000005,null,17.065287499999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W277<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM277*Bilans!F277+BN277","v":4.540648148148147},4.369302935010481,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F277*BT277+BU277","v":4.228785833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.170835876255261},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC277*Bilans!F277+CD277","v":17.511079166666665},{"v":0.0471487217973193,"d":"4.71%"},0.8256250000000005,null,16.685454166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN277*Bilans!F277+CO277","v":4.545929166666666},4.37438466981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R286*Bilans!F286+S286","v":16.021825},{"v":0.07185511013882626,"d":"7.19%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.1512499999999999},null,14.870575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC286*Bilans!F286+AD286","v":5.653824999999999},5.440473113207546,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ286*Bilans!F286+AK286","v":16.021825},{"v":0.07185511013882626,"d":"7.19%"},1.1512499999999999,null,14.870575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU286*Bilans!F286+AV286","v":5.653824999999999},5.440473113207546,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB286*Bilans!F286+BC286","v":16.021825},{"v":0.07185511013882626,"d":"7.19%"},1.1512499999999999,null,14.870575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W286<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM286*Bilans!F286+BN286","v":4.299444444444444},4.137201257861635,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F286*BT286+BU286","v":3.9609050000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3176521527277227},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC286*Bilans!F286+CD286","v":15.728825},{"v":0.07319364288177914,"d":"7.32%"},1.1512499999999999,null,14.577575000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.248525},4.088203301886792,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R292*Bilans!F292+S292","v":13.808166666666667},{"v":0.11976608045963137,"d":"11.98%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.6537499999999998},null,12.154416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC292*Bilans!F292+AD292","v":5.058},4.867132075471698,166.89395886792448,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.088329495499266},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":13.601333333333335},{"v":0.12158734437800213,"d":"12.16%"},1.6537499999999998,null,11.947583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU292*Bilans!F292+AV292","v":3.8480000000000003},3.702792452830189,126.96875320754715,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.946146202763845},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB292*Bilans!F292+BC292","v":13.808166666666667},{"v":0.11976608045963137,"d":"11.98%"},1.6537499999999998,null,12.154416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W292<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM292*Bilans!F292+BN292","v":5.337222222222224},5.135817610062895,176.1071858490566,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.61286427176262},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.5933666666666673},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.5547072847190653},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC292*Bilans!F292+CD292","v":13.601333333333335},{"v":0.12158734437800213,"d":"12.16%"},1.6537499999999998,null,11.947583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN292*Bilans!F292+CO292","v":3.8480000000000003},3.702792452830189,126.96875320754715,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.946146202763845}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R309*Bilans!F309+S309","v":13.493},{"v":0.13951678648187948,"d":"13.95%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.8825},null,11.6105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC309*Bilans!F309+AD309","v":4.936},4.749735849056604,188.94449207547171,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.8040113452188},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":13.276},{"v":0.1417972280807472,"d":"14.18%"},1.8825,null,11.3935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU309*Bilans!F309+AV309","v":3.726},3.5853962264150945,142.62706188679246,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.31256038647343},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB309*Bilans!F309+BC309","v":13.493},{"v":0.13951678648187948,"d":"13.95%"},1.8825,null,11.6105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W309<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM309*Bilans!F309+BN309","v":5.167777777777779},4.972767295597485,197.81668301886796,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.31944528058482},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.4734000000000003},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.6429435135602004},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC309*Bilans!F309+CD309","v":13.276},{"v":0.1417972280807472,"d":"14.18%"},1.8825,null,11.3935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN309*Bilans!F309+CO309","v":3.726},3.5853962264150945,142.62706188679246,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":14.31256038647343}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R315*Bilans!F315+S315","v":14.009666666666664},{"v":0.10760427323990583,"d":"10.76%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.5075000000000005},null,12.502166666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC315*Bilans!F315+AD315","v":5.135999999999999},4.942188679245282,152.12056754716983,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.03413276525564},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":13.809333333333333},{"v":0.10916529883170806,"d":"10.92%"},1.5075000000000005,null,12.301833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU315*Bilans!F315+AV315","v":3.926},3.777849056603774,116.2821939622642,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.510266398969168},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB315*Bilans!F315+BC315","v":14.009666666666664},{"v":0.10760427323990583,"d":"10.76%"},1.5075000000000005,null,12.502166666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W315<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM315*Bilans!F315+BN315","v":5.445555555555557},5.240062893081762,161.28913584905672,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.577428135914641},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.670066666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.5013169606365007},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC315*Bilans!F315+CD315","v":13.809333333333333},{"v":0.10916529883170806,"d":"10.92%"},1.5075000000000005,null,12.301833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN315*Bilans!F315+CO315","v":3.926},3.777849056603774,116.2821939622642,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.510266398969168}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.943316666666668},{"v":0.17562152410703594,"d":"17.56%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.2731250000000003},null,10.670191666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.259061320754716,209.35415922169813,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.888245372518757},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ325*Bilans!F325+AK325","v":12.714699999999999},{"v":0.17877928696705392,"d":"17.88%"},2.2731250000000003,null,10.441574999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU325*Bilans!F325+AV325","v":3.3754916666666666},3.248114622641509,159.66107427594343,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.5220789186412},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.943316666666668},{"v":0.17562152410703594,"d":"17.56%"},2.2731250000000003,null,10.670191666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W325<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.8984259259259253},3.751315513626834,184.3959140723271,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.903390229283655},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F325*BT325+BU325","v":3.161405},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.9037722152017857},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.877625},{"v":0.1765174090719368,"d":"17.65%"},2.2731250000000003,null,10.6045,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN325*Bilans!F325+CO325","v":3.161405},3.042106698113207,149.53475474575475,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.8440913789541}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R342*Bilans!F342+S342","v":12.254851851851852},{"v":0.22807293256487982,"d":"22.81%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.795},null,9.459851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC342*Bilans!F342+AD342","v":3.7296296296296294},3.5888888888888886,221.36266666666666,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":22.170427244582047},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ342*Bilans!F342+AK342","v":11.998666666666667},{"v":0.23294254917213023,"d":"23.29%"},2.795,null,9.203666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU342*Bilans!F342+AV342","v":2.913555555555556},2.8036100628930822,172.92666867924532,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":28.380266233562295},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB342*Bilans!F342+BC342","v":12.254851851851852},{"v":0.22807293256487982,"d":"22.81%"},2.795,null,9.459851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W342<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM342*Bilans!F342+BN342","v":3.7296296296296294},3.5888888888888886,221.36266666666666,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":22.170427244582047},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.7546222222222223},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.332580390132142},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC342*Bilans!F342+CD342","v":12.161777777777777},{"v":0.22981837450665107,"d":"22.98%"},2.795,null,9.366777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN342*Bilans!F342+CO342","v":2.7546222222222223},2.6506742138364783,163.49358550943398,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":30.01772137241931}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.021254629629631},{"v":0.2541851989781987,"d":"25.42%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.055625},null,8.965629629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC352*Bilans!F352+AD352","v":3.536574074074074},3.4031184486373163,231.1908518081761,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":25.751718996172894},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.720666666666666},{"v":0.26070402707468293,"d":"26.07%"},3.055625,null,8.665041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU352*Bilans!F352+AV352","v":2.786138888888889},2.681001572327044,182.13384181603774,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":32.68783983738359},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.021254629629631},{"v":0.2541851989781987,"d":"25.42%"},3.055625,null,8.965629629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W352<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM352*Bilans!F352+BN352","v":3.536574074074074},3.4031184486373163,231.1908518081761,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":25.751718996172894},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.6411055555555554},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.47581715569448},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.837444444444444},{"v":0.25813215127138933,"d":"25.81%"},3.055625,null,8.781819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.6411055555555554},2.541441194968553,172.65280758018866,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":34.48285570152033}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":12.283421296296297},{"v":0.22494750716017034,"d":"22.49%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.763125},null,9.520296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC358*Bilans!F358+AD358","v":3.7532407407407407},3.6116090146750524,220.0011631289308,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.757712332842353},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":12.032666666666666},{"v":0.2296352983544795,"d":"22.96%"},2.763125,null,9.269541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU358*Bilans!F358+AV358","v":2.929138888888889},2.81860534591195,171.69534464622643,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":27.879160207359785},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":12.283421296296297},{"v":0.22494750716017034,"d":"22.49%"},2.763125,null,9.520296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W358<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM358*Bilans!F358+BN358","v":3.7532407407407407},3.6116090146750524,220.0011631289308,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.757712332842353},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.7685055555555556},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.315868368614435},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":12.201444444444444},{"v":0.22645884367060368,"d":"22.65%"},2.763125,null,9.438319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.7685055555555556},2.664033647798742,162.27960965566038,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":29.49675581797924}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R369*Bilans!F369+S369","v":12.355016666666668},{"v":0.2176747367128872,"d":"21.77%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.689375},null,9.665641666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.6715990566037733,217.15672620283016,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.7803327170954},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ369*Bilans!F369+AK369","v":12.1153},{"v":0.2219817090786031,"d":"22.20%"},2.689375,null,9.425925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU369*Bilans!F369+AV369","v":2.9703416666666667},2.8582533018867924,169.05139154009433,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":26.693592884029812},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB369*Bilans!F369+BC369","v":12.355016666666668},{"v":0.2176747367128872,"d":"21.77%"},2.689375,null,9.665641666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W369<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.590092592592592},3.454617400419287,204.3233461477987,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.085528195029593},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F369*BT369+BU369","v":2.805095},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2726164354504927},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC369*Bilans!F369+CD369","v":12.294875},{"v":0.21873951544851006,"d":"21.87%"},2.689375,null,9.6055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN369*Bilans!F369+CO369","v":2.805095},2.699242358490566,159.64668929292452,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":28.26609835904687}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R370*Bilans!F370+S370","v":12.178666666666667},{"v":0.23647908911758264,"d":"23.65%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.88},null,9.298666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC370*Bilans!F370+AD370","v":3.6666666666666665},3.5283018867924527,224.82339622641507,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":23.296986096256685},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ370*Bilans!F370+AK370","v":11.908},{"v":0.24185421565334228,"d":"24.19%"},2.88,null,9.027999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU370*Bilans!F370+AV370","v":2.8720000000000003},2.7636226415094343,176.09803471698115,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":29.743134524004585},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB370*Bilans!F370+BC370","v":12.178666666666667},{"v":0.23647908911758264,"d":"23.65%"},2.88,null,9.298666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W370<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM370*Bilans!F370+BN370","v":3.6666666666666665},3.5283018867924527,224.82339622641507,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":23.296986096256685},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.7176},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.3779805710921402},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC370*Bilans!F370+CD370","v":12.056},{"v":0.23888520238885202,"d":"23.89%"},2.88,null,9.175999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN370*Bilans!F370+CO370","v":2.7176},2.6150490566037736,166.63092588679245,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":31.432985852568876}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R371*Bilans!F371+S371","v":12.461016666666668},{"v":0.20980430970720684,"d":"20.98%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.614375},null,9.846641666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,216.61776205188679,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.583339805873738},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ371*Bilans!F371+AK371","v":12.2233},{"v":0.21388454836255347,"d":"21.39%"},2.614375,null,9.608925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU371*Bilans!F371+AV371","v":3.0433416666666666},2.92849858490566,167.9347513514151,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.260401483985373},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB371*Bilans!F371+BC371","v":12.461016666666668},{"v":0.20980430970720684,"d":"20.98%"},2.614375,null,9.846641666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W371<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6456481481481475},3.508076519916142,201.17064803459115,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.087068534573564},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F371*BT371+BU371","v":2.869295},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.199392185188348},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC371*Bilans!F371+CD371","v":12.399875},{"v":0.21083881893970705,"d":"21.08%"},2.614375,null,9.785499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN371*Bilans!F371+CO371","v":2.869295},2.7610197169811324,158.33067567028303,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":26.79265546168699}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9917126544557657},{"$f":"SUM(AF7:AF372)/229","v":3.843631341467321},{"$f":"SUM(AG7:AG372)/Z373","v":3.600444419212628},{"$f":"SUM(AH7:AH372)","v":4337.39652576769},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.321628292333819},{"$f":"SUM(AX7:AX372)/229","v":3.1980033751064236},{"$f":"SUM(AY7:AY372)/AR373","v":2.8687523746834183},{"$f":"SUM(AZ7:AZ372)","v":5466.64344825077},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11601.389715758103},{"$f":"SUM(BK7:BK372)","v":41.73508424189186},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.714584101568816},{"$f":"SUM(BP7:BP372)/229","v":3.572826659525967},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.369216285262472},{"$f":"SUM(BR7:BR372)","v":4870.475648488665},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1313.7905878856945},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":995.5224461144517},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11643.124799999996},{"$f":"SUM(CL7:CL372)","v":41.73508424189186},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.962254246336728},{"$f":"SUM(CQ7:CQ372)/229","v":2.845992818898134},{"$f":"SUM(CR7:CR372)/CK373","v":2.6516122398731663},{"$f":"SUM(CS7:CS372)","v":6018.441531771452}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.599426268179985},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A16","index":40,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5315.2286834172555},null,null,"COP",{"$f":"K13","v":3.6033507210146505},{"$f":"L13","v":3.196816992463629},{"$f":"M13","v":3.4207196625274325},{"$f":"N13","v":3.1177345242219126},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9966537003330812},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9966638833202345},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.6033507210146505},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":3.346299666918795E-3},{"$f":"1-N3","v":3.3361166797655217E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.603644759690992},{"$f":"L14","v":3.197111031139971},{"$f":"M14","v":3.4240771975125535},{"$f":"N14","v":3.1210818078303557}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.603644759690992},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R7*Bilans!F7+S7","v":13.786},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.19195198026983898,"d":"19.20%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":11.13975},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.732462264150943},{"$f":"AF7*Z7","v":216.89338216981128},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":20.083766343730808},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":13.711016666666666},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.1930017346148657,"d":"19.30%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":11.064766666666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU7*Bilans!F7+AV7","v":3.3315999999999995},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2058792452830183},{"$f":"AX7*AR7","v":186.29364294339618},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":23.382633675393564},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB7*Bilans!F7+BC7","v":13.786},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.19195198026983898,"d":"19.20%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":11.13975},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W7<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.616796296296296},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4803134171907755},{"$f":"BP7*BJ7","v":202.24101267295595},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":21.538836022563576},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F7*BT7+BU7","v":2.9972333333333334},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.0628246049134202},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC7*Bilans!F7+CD7","v":13.8002},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.19175446732656048,"d":"19.18%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":11.15395},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN7*Bilans!F7+CO7","v":2.9972333333333334},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8841301886792454},{"$f":"CQ7*CK7","v":167.59680526415096},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":25.99116374643544}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R8*Bilans!F8+S8","v":13.297296296296297},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.23425814771590994,"d":"23.43%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":10.182296296296297},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC8*Bilans!F8+AD8","v":3.4987407407407405},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.366712788259958},{"$f":"AF8*Z8","v":233.51519899371067},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":26.576190375373148},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":13.168111111111111},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.23655632715398311,"d":"23.66%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":10.05311111111111},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU8*Bilans!F8+AV8","v":3.043296296296296},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9284549266247377},{"$f":"AX8*AR8","v":203.11763371069182},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":30.553449597780187},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB8*Bilans!F8+BC8","v":13.297296296296297},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.23425814771590994,"d":"23.43%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":10.182296296296297},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W8<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM8*Bilans!F8+BN8","v":3.4987407407407405},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.366712788259958},{"$f":"BP8*BJ8","v":233.51519899371067},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":26.576190375373148},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F8*BT8+BU8","v":2.7455925925925926},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.3435404891341003},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC8*Bilans!F8+CD8","v":13.152851851851851},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.2368307675845543,"d":"23.68%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":10.037851851851851},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN8*Bilans!F8+CO8","v":2.7455925925925926},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6419853249475893},{"$f":"CQ8*CK8","v":183.2481021383648},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":33.86635010994051}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3222.1938167668627},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R9*Bilans!F9+S9","v":13.182064814814815},{"v":0.2453143756633417,"d":"24.53%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.23375},null,9.948314814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC9*Bilans!F9+AD9","v":3.4125370370370365},3.283762054507337,237.12045795597484,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":28.367128450168856},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":13.038805555555555},{"v":0.24800968050498834,"d":"24.80%"},3.23375,null,9.805055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU9*Bilans!F9+AV9","v":2.9755648148148146},2.8632793501048215,206.7574018710692,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":32.53294164140494},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB9*Bilans!F9+BC9","v":13.182064814814815},{"v":0.2453143756633417,"d":"24.53%"},3.23375,null,9.948314814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W9<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM9*Bilans!F9+BN9","v":3.4125370370370365},3.283762054507337,237.12045795597484,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":28.367128450168856},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F9*BT9+BU9","v":2.68137962962963},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4236107034452274},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC9*Bilans!F9+CD9","v":12.984842592592592},{"v":0.2490403697188246,"d":"24.90%"},3.23375,null,9.751092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN9*Bilans!F9+CO9","v":2.68137962962963},2.580195492662474,186.3159165251573,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":36.10226444658992}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R10*Bilans!F10+S10","v":12.445189814814816},{"v":0.3208568980801373,"d":"32.09%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.993125},null,8.452064814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC10*Bilans!F10+AD10","v":2.8612870370370365},2.75331394129979,248.99594628144652,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":42.3711761488871},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":12.211930555555556},{"v":0.3269855639805791,"d":"32.70%"},3.993125,null,8.218805555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU10*Bilans!F10+AV10","v":2.5424398148148146},2.446498689727463,221.24910900550313,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":47.68494276732922},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB10*Bilans!F10+BC10","v":12.445189814814816},{"v":0.3208568980801373,"d":"32.09%"},3.993125,null,8.452064814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W10<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM10*Bilans!F10+BN10","v":2.8612870370370365},2.75331394129979,248.99594628144652,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":42.3711761488871},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F10*BT10+BU10","v":2.27075462962963},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.042708921614},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC10*Bilans!F10+CD10","v":11.910467592592592},{"v":0.33526181646163256,"d":"33.53%"},3.993125,null,7.917342592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN10*Bilans!F10+CO10","v":2.27075462962963},2.185065775681342,197.60642342374217,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":53.39022344241468}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.613415412634198},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R11*Bilans!F11+S11","v":12.54525925925926},{"v":0.3100772905214305,"d":"31.01%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.89},null,8.65525925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC11*Bilans!F11+AD11","v":2.9361481481481477},2.8253501048218026,248.51779522012578,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":40.1608281417416},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":12.324222222222222},{"v":0.3156385798517824,"d":"31.56%"},3.89,null,8.434222222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU11*Bilans!F11+AV11","v":2.601259259259259},2.503098532494759,220.17254691823902,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":45.33117595131569},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB11*Bilans!F11+BC11","v":12.54525925925926},{"v":0.3100772905214305,"d":"31.01%"},3.89,null,8.65525925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W11<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM11*Bilans!F11+BN11","v":2.9361481481481477},2.8253501048218026,248.51779522012578,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":40.1608281417416},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F11*BT11+BU11","v":2.326518518518519},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.9458099847172687},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC11*Bilans!F11+CD11","v":12.05637037037037},{"v":0.32265100361880306,"d":"32.27%"},3.89,null,8.16637037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN11*Bilans!F11+CO11","v":2.326518518518519},2.2387253668763107,196.9182832704403,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":50.68437677923946}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R12*Bilans!F12+S12","v":12.407587962962964},{"v":0.32495236076788436,"d":"32.50%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.031875},null,8.375712962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC12*Bilans!F12+AD12","v":2.833157407407407},2.726245807127882,249.08344816823896,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":43.23192343546131},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":12.169736111111112},{"v":0.33130340404989156,"d":"33.13%"},4.031875,null,8.13786111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU12*Bilans!F12+AV12","v":2.5203379629629623},2.4252308700209637,221.58121843946537,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":48.59778566111573},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB12*Bilans!F12+BF8","v":2.113699074074075},{"v":1,"d":"100.00%"},4.031875,null,-1.9181759259259255,0.47575282614811354,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":47.89784303897761},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":43.4671569610224},null,{"$f":"IF(Bilans!W12<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W12<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM12*Bilans!F12+BN12","v":2.833157407407407},2.0847762054507335,99.85628346007458,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":85.7104503705473},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F12*BT12+BU12","v":2.2498009259259257},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.080361019596384},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC12*Bilans!F12+CD12","v":11.855643518518518},{"v":0.3400806538845581,"d":"34.01%"},4.031875,null,7.823768518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":43.4671569610224},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN12*Bilans!F12+CO12","v":2.2498009259259257},2.1649027777777774,197.79634229166666,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":110.5142689401707}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3736.1595192863965},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6033507210146505},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.196816992463629},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4207196625274325},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1177345242219126},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R13*Bilans!F13+S13","v":12.456712962962964},{"v":0.31960678646423724,"d":"31.96%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.98125},null,8.475462962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC13*Bilans!F13+AD13","v":2.869907407407407},2.761609014675052,248.95905267295595,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":42.110776500953676},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":12.224861111111112},{"v":0.32566832161237913,"d":"32.57%"},3.98125,null,8.243611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU13*Bilans!F13+AV13","v":2.5492129629629625},2.4530162473794546,221.13941470125783,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":47.40836923694892},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB13*Bilans!F13+BC13","v":12.456712962962964},{"v":0.31960678646423724,"d":"31.96%"},3.98125,null,8.475462962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W13<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM13*Bilans!F13+BN13","v":2.869907407407407},2.761609014675052,248.95905267295595,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":42.110776500953676},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F13*BT13+BU13","v":2.277175925925926},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.031309085734035},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC13*Bilans!F13+CD13","v":11.927268518518519},{"v":0.33379394400475104,"d":"33.38%"},3.98125,null,7.946018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN13*Bilans!F13+CO13","v":2.277175925925926},2.1912447589098534,197.5407150157233,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":53.071889631287085}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.603644759690992},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.197111031139971},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4240771975125535},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1210818078303557},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R14*Bilans!F14+S14","v":12.876398148148148},{"v":0.27560113932251873,"d":"27.56%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.54875},null,9.327648148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC14*Bilans!F14+AD14","v":3.18387037037037},3.0637243186582808,244.39328889937102,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":33.58764996357935},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":12.695805555555555},{"v":0.27952145174806203,"d":"27.95%"},3.54875,null,9.147055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU14*Bilans!F14+AV14","v":2.7958981481481477},2.6903925576519914,214.6126143238993,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":38.24843319140298},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB14*Bilans!F14+BC14","v":12.876398148148148},{"v":0.27560113932251873,"d":"27.56%"},3.54875,null,9.327648148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W14<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM14*Bilans!F14+BN14","v":3.18387037037037},3.0637243186582808,244.39328889937102,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":33.58764996357935},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F14*BT14+BU14","v":2.5110462962962963},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.6558465742109867},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC14*Bilans!F14+CD14","v":12.539175925925926},{"v":0.28301301624316677,"d":"28.30%"},3.54875,null,8.990425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN14*Bilans!F14+CO14","v":2.5110462962962963},2.4162898322851154,192.7474399213836,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":42.58731656486881}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.11633503331352},{"$nulls":4},{"$f":"F11","v":3.613415412634198},{"$f":"F15","v":3.11633503331352},{"$f":"F28","v":3.389992497588694},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R15*Bilans!F15+S15","v":12.534949074074074},{"v":0.3111799638713833,"d":"31.12%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.900625},null,8.634324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC15*Bilans!F15+AD15","v":2.928435185185185},2.8179281970649894,248.58353590408805,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":40.38333912075032},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":12.312652777777778},{"v":0.3167980995159676,"d":"31.68%"},3.900625,null,8.412027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU15*Bilans!F15+AV15","v":2.595199074074074},2.4972670335429767,220.2964113639937,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":45.56875515172719},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB15*Bilans!F15+BC15","v":12.534949074074074},{"v":0.3111799638713833,"d":"31.12%"},3.900625,null,8.634324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W15<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM15*Bilans!F15+BN15","v":2.928435185185185},2.8179281970649894,248.58353590408805,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":40.38333912075032},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F15*BT15+BU15","v":2.3207731481481484},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.9555783413493666},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC15*Bilans!F15+CD15","v":12.041337962962963},{"v":0.3239361781886395,"d":"32.39%"},3.900625,null,8.140712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN15*Bilans!F15+CO15","v":2.3207731481481484},2.233196802935011,197.001455970912,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":50.95715247775754}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.558162560259597},{"$f":"F19","v":3.558162560259597},{"$f":"F19","v":3.558162560259597},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R16*Bilans!F16+S16","v":13.34824074074074},{"v":0.22943098341437698,"d":"22.94%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0625},null,10.28574074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC16*Bilans!F16+AD16","v":3.5368518518518512},3.4033857442348,231.77056918238986,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.812237166713384},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":13.225277777777778},{"v":0.23156413433870324,"d":"23.16%"},3.0625,null,10.162777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU16*Bilans!F16+AV16","v":3.0732407407407405},2.9572693920335427,201.39004559748423,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":29.706120192043556},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB16*Bilans!F16+BC16","v":13.34824074074074},{"v":0.22943098341437698,"d":"22.94%"},3.0625,null,10.28574074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W16<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM16*Bilans!F16+BN16","v":3.5368518518518512},3.4033857442348,231.77056918238986,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.812237166713384},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F16*BT16+BU16","v":2.773981481481482},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.309322741079475},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC16*Bilans!F16+CD16","v":13.22712962962963},{"v":0.23153171441971818,"d":"23.15%"},3.0625,null,10.16462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN16*Bilans!F16+CO16","v":2.773981481481482},2.6693029350104824,181.77952987421384,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":32.9108393235461}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":728.8188130910742},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R17*Bilans!F17+S17","v":13.269398148148149},{"v":0.23691730136522698,"d":"23.69%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.14375},null,10.125648148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC17*Bilans!F17+AD17","v":3.4778703703703697},3.346629979035639,234.43143003144655,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":27.001640625367056},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":13.136805555555556},{"v":0.23930855843949883,"d":"23.93%"},3.14375,null,9.993055555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU17*Bilans!F17+AV17","v":3.026898148148148},2.912675576519916,204.03292413522016,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.024567489925573},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB17*Bilans!F17+BC17","v":13.269398148148149},{"v":0.23691730136522698,"d":"23.69%"},3.14375,null,10.125648148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W17<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM17*Bilans!F17+BN17","v":3.4778703703703697},3.346629979035639,234.43143003144655,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":27.001640625367056},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F17*BT17+BU17","v":2.7300462962962966},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.362580338822093},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC17*Bilans!F17+CD17","v":13.112175925925925},{"v":0.23975807049568715,"d":"23.98%"},3.14375,null,9.968425925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN17*Bilans!F17+CO17","v":2.7300462962962966},2.627025681341719,184.02314897798746,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":34.39802687952693}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5315.2286834172555},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R18*Bilans!F18+S18","v":13.243319444444445},{"v":0.23941316324058567,"d":"23.94%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.1706250000000002},null,10.072694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC18*Bilans!F18+AD18","v":3.4583611111111106},3.327856918238993,235.2628448349056,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":27.40398768353857},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":13.107541666666666},{"v":0.24189318490309336,"d":"24.19%"},3.1706250000000002,null,9.936916666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU18*Bilans!F18+AV18","v":3.011569444444444},2.8979253144654087,204.86883010613204,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":31.469599835709833},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB18*Bilans!F18+BC18","v":13.243319444444445},{"v":0.23941316324058567,"d":"23.94%"},3.1706250000000002,null,10.072694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W18<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM18*Bilans!F18+BN18","v":3.4583611111111106},3.327856918238993,235.2628448349056,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":27.40398768353857},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F18*BT18+BU18","v":2.7155138888888892},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.3805756021215547},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC18*Bilans!F18+CD18","v":13.074152777777778},{"v":0.24251093389310335,"d":"24.25%"},3.1706250000000002,null,9.903527777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN18*Bilans!F18+CO18","v":2.7155138888888892},2.613041666666667,184.72898062500002,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":34.9005341795162}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.558162560259597},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5721.030454676397},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R19*Bilans!F19+S19","v":13.174180555555555},{"v":0.24607792388520897,"d":"24.61%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.241875},null,9.932305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC19*Bilans!F19+AD19","v":3.4066388888888883},3.278086477987421,237.3498514386792,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.492979250914818},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":13.029958333333333},{"v":0.24880163981082057,"d":"24.88%"},3.241875,null,9.788083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU19*Bilans!F19+AV19","v":2.9709305555555554},2.858819968553459,206.9928598231132,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.67167958367834},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB19*Bilans!F19+BC19","v":13.174180555555555},{"v":0.24607792388520897,"d":"24.61%"},3.241875,null,9.932305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W19<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM19*Bilans!F19+BN19","v":3.4066388888888883},3.278086477987421,237.3498514386792,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.492979250914818},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F19*BT19+BU19","v":2.6769861111111113},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.429229595886751},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC19*Bilans!F19+CD19","v":12.973347222222221},{"v":0.2498873224056586,"d":"24.99%"},3.241875,null,9.731472222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN19*Bilans!F19+CO19","v":2.6769861111111113},2.5759677672955976,186.51294619103774,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":36.25916876206079}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6022.981356131201},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R20*Bilans!F20+S20","v":12.727810185185186},{"v":0.2908493249144208,"d":"29.08%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.7018750000000002},null,9.025935185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC20*Bilans!F20+AD20","v":3.0727129629629624},2.9567615303983223,246.726965904088,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":36.40606416625647},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":12.529069444444445},{"v":0.29546288464714837,"d":"29.55%"},3.7018750000000002,null,8.827194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU20*Bilans!F20+AV20","v":2.708560185185185},2.60635036687631,217.48690636399368,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":41.300682889004875},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB20*Bilans!F20+BC20","v":12.727810185185186},{"v":0.2908493249144208,"d":"29.08%"},3.7018750000000002,null,9.025935185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W20<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM20*Bilans!F20+BN20","v":3.0727129629629624},2.9567615303983223,246.726965904088,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":36.40606416625647},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F20*BT20+BU20","v":2.4282453703703704},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.780507568145724},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC20*Bilans!F20+CD20","v":12.322532407407406},{"v":0.30041511579021724,"d":"30.04%"},3.7018750000000002,null,8.620657407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN20*Bilans!F20+CO20","v":2.4282453703703704},2.3366134696016774,194.97871097091195,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":46.068402583654574}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R21*Bilans!F21+S21","v":12.174687500000001},{"v":0.3406658281783413,"d":"34.07%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.1475},null,8.0271875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC21*Bilans!F21+AD21","v":2.7850624999999996},2.6799658018867922,252.29198058962265,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":45.314234948259966},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ21*Bilans!F21+AK21","v":11.596},{"v":0.35766643670231113,"d":"35.77%"},4.1475,null,7.4485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.2148125000000003},2.131234669811321,200.63443181603782,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":56.98133655584309},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB21*Bilans!F21+BC21","v":11.927374999999998},{"v":0.34772948783785207,"d":"34.77%"},4.1475,null,7.779874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W21<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM21*Bilans!F21+BN21","v":2.018249999999999},1.9420896226415088,182.82831707547166,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":62.53089382910358},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.2148125000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.14482038547281},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC21*Bilans!F21+CD21","v":7.606812499999999},{"v":0.5452349456490482,"d":"54.52%"},4.1475,null,3.4593124999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN21*Bilans!F21+CO21","v":1.9629374999999998},1.9259009433962264,181.30431481132078,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":63.0565141039112}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R22*Bilans!F22+S22","v":13.491976851851852},{"v":0.21600800475728546,"d":"21.60%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.914375},null,10.577601851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC22*Bilans!F22+AD22","v":3.644379629629629},3.506855870020964,226.35001213050313,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.742934721609263},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":13.386569444444444},{"v":0.21770887695275015,"d":"21.77%"},2.914375,null,10.472194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU22*Bilans!F22+AV22","v":3.1577268518518515},3.0385673480083857,196.12432947720126,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.402074880642143},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB22*Bilans!F22+BC22","v":13.491976851851852},{"v":0.21600800475728546,"d":"21.60%"},2.914375,null,10.577601851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W22<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM22*Bilans!F22+BN22","v":3.644379629629629},3.506855870020964,226.35001213050313,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.742934721609263},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F22*BT22+BU22","v":2.8540787037037036},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.216449493171728},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC22*Bilans!F22+CD22","v":13.436699074074074},{"v":0.21689664879250342,"d":"21.69%"},2.914375,null,10.522324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN22*Bilans!F22+CO22","v":2.8540787037037036},2.7463776205450734,177.26494351808176,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":30.31740769263725}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R23*Bilans!F23+S23","v":13.041967592592593},{"v":0.2590195824377499,"d":"25.90%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.378125},null,9.663842592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC23*Bilans!F23+AD23","v":3.307731481481481},3.182911425576519,240.86682213050312,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":30.67026911762649},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":12.881597222222222},{"v":0.26224426534407935,"d":"26.22%"},3.378125,null,9.503472222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU23*Bilans!F23+AV23","v":2.8932175925925923},2.7840395702306076,210.68219447720125,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":35.06442618267595},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB23*Bilans!F23+BC23","v":13.041967592592593},{"v":0.2590195824377499,"d":"25.90%"},3.378125,null,9.663842592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W23<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM23*Bilans!F23+BN23","v":3.307731481481481},3.182911425576519,240.86682213050312,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":30.67026911762649},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F23*BT23+BU23","v":2.6033101851851854},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.52627975423028},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC23*Bilans!F23+CD23","v":12.780578703703704},{"v":0.26431706093410684,"d":"26.43%"},3.378125,null,9.402453703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN23*Bilans!F23+CO23","v":2.6033101851851854},2.505072064989518,189.5713285180818,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":38.969238196510126}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R24*Bilans!F24+S24","v":12.336171875000002},{"v":0.3302787154138933,"d":"33.03%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.074375},null,8.261796875000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC24*Bilans!F24+AD24","v":2.811265625},2.705180129716981,249.91806628390327,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":44.05497759310703},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ24*Bilans!F24+AK24","v":11.771500000000001},{"v":0.34612198955103424,"d":"34.61%"},4.074375,null,7.6971250000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.2337031250000003},2.149412441037736,198.57346836527122,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":55.446152504105505},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB24*Bilans!F24+BC24","v":12.09434375},{"v":0.3368826853461975,"d":"33.69%"},4.074375,null,8.01996875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W24<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM24*Bilans!F24+BN24","v":2.071333333333333},1.9931698113207545,184.1389930188679,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":59.79252210378841},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.2337031250000003},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.1097672726763985},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC24*Bilans!F24+CD24","v":7.684203125},{"v":0.5302273942686803,"d":"53.02%"},4.074375,null,3.609828125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN24*Bilans!F24+CO24","v":1.9757343749999998},1.9384563679245284,179.08429155070755,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":61.48018184572314}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R25*Bilans!F25+S25","v":12.641689814814816},{"v":0.29985113189201656,"d":"29.99%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.790625},null,8.851064814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC25*Bilans!F25+AD25","v":3.0082870370370367},2.8947667714884693,247.71966647012573,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.134937531854185},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":12.432430555555555},{"v":0.3048981438553961,"d":"30.49%"},3.790625,null,8.641805555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU25*Bilans!F25+AV25","v":2.6579398148148146},2.5576401991614253,218.87006004323894,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":43.161563552290964},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB25*Bilans!F25+BC25","v":12.641689814814816},{"v":0.29985113189201656,"d":"29.99%"},3.790625,null,8.851064814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W25<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM25*Bilans!F25+BN25","v":3.0082870370370367},2.8947667714884693,247.71966647012573,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.134937531854185},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F25*BT25+BU25","v":2.3802546296296296},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.8567302362220044},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC25*Bilans!F25+CD25","v":12.196967592592593},{"v":0.31078421511114823,"d":"31.08%"},3.790625,null,8.406342592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN25*Bilans!F25+CO25","v":2.3802546296296296},2.2904337002096438,196.00386389544025,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":48.19687642121919}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11599.657643038972},null,{"$f":"F26/F28","v":3421.7354909457245},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R26*Bilans!F26+S26","v":12.263020833333336},{"v":0.3349500955616903,"d":"33.50%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.1075},null,8.155520833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.799395833333333},2.6937582547169807,251.00439417452827,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":44.62248970913281},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":11.692},{"v":0.3513085870680807,"d":"35.13%"},4.1075,null,7.5845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.2251458333333334},2.1411780660377357,199.51497219339623,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":56.138348279662225},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB26*Bilans!F26+BC26","v":12.018708333333333},{"v":0.34175885511823584,"d":"34.18%"},4.1075,null,7.911208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W26<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":2.0472870370370364},1.9700309224318653,183.5674813522012,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":61.015387439512274},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.2251458333333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.125572293950771},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC26*Bilans!F26+CD26","v":7.649145833333333},{"v":0.5369880623925875,"d":"53.70%"},4.1075,null,3.541645833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN26*Bilans!F26+CO26","v":1.9699375},1.9327688679245285,180.09540311320757,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":62.19170951831252}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":43.4671569610224},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R27*Bilans!F27+S27","v":12.687782407407408},{"v":0.29501806381977996,"d":"29.50%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.743125},null,8.944657407407409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC27*Bilans!F27+AD27","v":3.042768518518518},2.9279470649895174,247.2212104323899,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.200518855824996},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":12.484152777777778},{"v":0.299830117960659,"d":"29.98%"},3.743125,null,8.741027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU27*Bilans!F27+AV27","v":2.685032407407407},2.5837104297693916,218.15559013757857,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":42.156872049210925},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB27*Bilans!F27+BC27","v":12.687782407407408},{"v":0.29501806381977996,"d":"29.50%"},3.743125,null,8.944657407407409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W27<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM27*Bilans!F27+BN27","v":3.042768518518518},2.9279470649895174,247.2212104323899,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.200518855824996},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F27*BT27+BU27","v":2.405939814814815},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.8155567913516513},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC27*Bilans!F27+CD27","v":12.264171296296295},{"v":0.3052081473397555,"d":"30.52%"},3.743125,null,8.521046296296294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN27*Bilans!F27+CO27","v":2.405939814814815},2.31514963312369,195.47965927279876,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":47.047131831837305}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.389992497588694},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R28*Bilans!F28+S28","v":13.238467592592594},{"v":0.23987859454193008,"d":"23.99%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.175625},null,10.062842592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC28*Bilans!F28+AD28","v":3.454731481481481},3.324364255765199,235.41485477201255,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":27.47934431119457},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":13.102097222222222},{"v":0.24237531947281554,"d":"24.24%"},3.175625,null,9.926472222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU28*Bilans!F28+AV28","v":3.008717592592592},2.89518107966457,205.02224815644652,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":31.55289686080146},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB28*Bilans!F28+BC28","v":13.238467592592594},{"v":0.23987859454193008,"d":"23.99%"},3.175625,null,10.062842592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W28<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM28*Bilans!F28+BN28","v":3.454731481481481},3.324364255765199,235.41485477201255,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":27.47934431119457},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F28*BT28+BU28","v":2.7128101851851856},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.3839448296576427},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC28*Bilans!F28+CD28","v":13.067078703703704},{"v":0.24302486209866542,"d":"24.30%"},3.175625,null,9.891453703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN28*Bilans!F28+CO28","v":2.7128101851851856},2.61043998951782,184.85830785770443,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":34.994617906107734}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R29*Bilans!F29+S29","v":14.785},{"v":0.13675177544808928,"d":"13.68%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.021875},null,12.763125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.613655660377359,198.96390035377362,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.057954493172955},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":14.768291666666666},{"v":0.13690649166711338,"d":"13.69%"},2.021875,null,12.746416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU29*Bilans!F29+AV29","v":3.931},3.7826603773584906,163.12722877358493,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.706911128735394},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB29*Bilans!F29+BC29","v":14.785},{"v":0.13675177544808928,"d":"13.68%"},2.021875,null,12.763125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W29<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.0700462962962956},3.916459643605869,168.89732213050314,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.204474209462436},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F29*BT29+BU29","v":3.3135833333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.7704147071398033},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC29*Bilans!F29+CD29","v":14.4995},{"v":0.1394444636021932,"d":"13.94%"},2.021875,null,12.477625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN29*Bilans!F29+CO29","v":3.3135833333333333},3.188542452830189,137.50589327830193,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":17.447235162455197}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11643.124799999996},null,{"$f":"F30/F32","v":3855.8006997258094},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R30*Bilans!F30+S30","v":14.177},{"v":0.1694205403117726,"d":"16.94%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.401875},null,11.775125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,213.02134790094337,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.529360399537715},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":14.124825},{"v":0.17004635455660513,"d":"17.00%"},2.401875,null,11.722949999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU30*Bilans!F30+AV30","v":3.5662},3.4316264150943394,179.28532205660377,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":19.639681552616565},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB30*Bilans!F30+BC30","v":14.177},{"v":0.1694205403117726,"d":"16.94%"},2.401875,null,11.775125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W30<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.794194444444444},3.651017295597484,190.74739860849056,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":18.459526357562964},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F30*BT30+BU30","v":3.12105},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.9413178257317254},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC30*Bilans!F30+CD30","v":14.0739},{"v":0.1706616502888325,"d":"17.07%"},2.401875,null,11.672025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN30*Bilans!F30+CO30","v":3.12105},3.003274528301887,156.9060777311321,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.440855594412515}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":43.4671569610224},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R31*Bilans!F31+S31","v":13.922},{"v":0.18397141215342622,"d":"18.40%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.56125},null,11.360750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},3.8524245283018868,216.0054433018868,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.77526722940956},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":13.854949999999999},{"v":0.18486172811883117,"d":"18.49%"},2.56125,null,11.2937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU31*Bilans!F31+AV31","v":3.4132},3.2843999999999998,184.156308,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":22.02237851662404},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB31*Bilans!F31+BC31","v":13.922},{"v":0.18397141215342622,"d":"18.40%"},2.56125,null,11.360750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W31<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6784999999999997},3.5396886792452826,198.470344245283,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":20.434085184977896},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F31*BT31+BU31","v":3.0403000000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.01943887116403},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC31*Bilans!F31+CD31","v":13.8954},{"v":0.18432358910142924,"d":"18.43%"},2.56125,null,11.334150000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN31*Bilans!F31+CO31","v":3.0403000000000002},2.925571698113208,164.03680511320758,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":24.72347543102364}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R37*Bilans!F37+S37","v":13.351273148148149},{"v":0.22914481383555113,"d":"22.91%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.059375},null,10.29189814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC37*Bilans!F37+AD37","v":3.53912037037037},3.405568658280922,231.66380797955972,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.76728259071305},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":13.228680555555556},{"v":0.2312683405689448,"d":"23.13%"},3.059375,null,10.169305555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU37*Bilans!F37+AV37","v":3.075023148148148},2.9589845387840668,201.28492325078616,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":29.65620429908024},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB37*Bilans!F37+BC37","v":13.351273148148149},{"v":0.22914481383555113,"d":"22.91%"},3.059375,null,10.29189814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W37<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM37*Bilans!F37+BN37","v":3.53912037037037},3.405568658280922,231.66380797955972,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.76728259071305},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F37*BT37+BU37","v":2.7756712962962964},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3073080419317984},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC37*Bilans!F37+CD37","v":13.231550925925925},{"v":0.23121817065340808,"d":"23.12%"},3.059375,null,10.172175925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN37*Bilans!F37+CO37","v":2.7756712962962964},2.6709289832285115,181.6899440841195,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":32.85458001729744}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R44*Bilans!F44+S44","v":13.236648148148149},{"v":0.24005321924678819,"d":"24.01%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.1775},null,10.059148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC44*Bilans!F44+AD44","v":3.45337037037037},3.3230545073375257,235.47164238993707,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":27.507643885516156},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":13.100055555555555},{"v":0.2425562232560507,"d":"24.26%"},3.1775,null,9.922555555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU44*Bilans!F44+AV44","v":3.0076481481481476},2.894151991614255,205.0796101257861,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":31.584173970426164},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB44*Bilans!F44+BC44","v":13.236648148148149},{"v":0.24005321924678819,"d":"24.01%"},3.1775,null,10.059148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W44<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM44*Bilans!F44+BN44","v":3.45337037037037},3.3230545073375257,235.47164238993707,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":27.507643885516156},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F44*BT44+BU44","v":2.7117962962962965},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.385210022057267},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC44*Bilans!F44+CD44","v":13.064425925925926},{"v":0.24321772866378732,"d":"24.32%"},3.1775,null,9.886925925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN44*Bilans!F44+CO44","v":2.7117962962962965},2.6094643605870025,184.906644591195,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":35.02994767073091}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R61*Bilans!F61+S61","v":13.083208333333333},{"v":0.25495466517196025,"d":"25.50%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.335625},null,9.747583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC61*Bilans!F61+AD61","v":3.338583333333333},3.212599056603773,239.8365825707547,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":29.9772702111821},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":12.927875},{"v":0.25801804240836174,"d":"25.80%"},3.335625,null,9.59225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU61*Bilans!F61+AV61","v":2.9174583333333333},2.8073655660377357,209.58387633254716,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":34.30438528029787},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB61*Bilans!F61+BC61","v":13.083208333333333},{"v":0.25495466517196025,"d":"25.50%"},3.335625,null,9.747583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W61<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM61*Bilans!F61+BN61","v":3.338583333333333},3.212599056603773,239.8365825707547,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":29.9772702111821},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F61*BT61+BU61","v":2.626291666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.4954228871507667},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC61*Bilans!F61+CD61","v":12.840708333333334},{"v":0.25976954801948227,"d":"25.98%"},3.335625,null,9.505083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN61*Bilans!F61+CO61","v":2.626291666666667},2.5271863207547174,188.66709477594344,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":38.107578063828534}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R71*Bilans!F71+S71","v":14.073},{"v":0.1752913380231649,"d":"17.53%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.466875},null,11.606125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},3.9856179245283023,214.4461724292453,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.414727481238558},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":14.014758333333333},{"v":0.17601980293393096,"d":"17.60%"},2.466875,null,11.547883333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU71*Bilans!F71+AV71","v":3.5037999999999996},3.3715811320754714,181.40792281132073,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.586320566242367},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB71*Bilans!F71+BC71","v":14.073},{"v":0.1752913380231649,"d":"17.53%"},2.466875,null,11.606125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W71<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7470092592592588},3.6056126834381548,193.99999043238992,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.250112558905005},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F71*BT71+BU71","v":3.0881166666666666},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.9726856174475276},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC71*Bilans!F71+CD71","v":14.0011},{"v":0.17619151352393742,"d":"17.62%"},2.466875,null,11.534225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN71*Bilans!F71+CO71","v":3.0881166666666666},2.971583962264151,159.88607508962264,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.35739150614992}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R77*Bilans!F77+S77","v":13.783999999999999},{"v":0.19207051654091703,"d":"19.21%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.6475},null,11.136499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.730698113207547,216.9027883018868,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.10363683260253},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":13.708899999999998},{"v":0.19312271589988989,"d":"19.31%"},2.6475,null,11.061399999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU77*Bilans!F77+AV77","v":3.3303999999999996},3.2047245283018864,186.32268407547167,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":23.40313475858756},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB77*Bilans!F77+BC77","v":13.783999999999999},{"v":0.19207051654091703,"d":"19.21%"},2.6475,null,11.136499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W77<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6158888888888883},3.4794402515723264,202.29465622641507,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":21.555363672679228},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F77*BT77+BU77","v":2.9966},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.0634719348595074},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC77*Bilans!F77+CD77","v":13.7988},{"v":0.1918645099573876,"d":"19.19%"},2.6475,null,11.151299999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN77*Bilans!F77+CO77","v":2.9966},2.883520754716981,167.6478966792453,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":26.0100780885003}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R94*Bilans!F94+S94","v":13.459833333333334},{"v":0.2189848809420622,"d":"21.90%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.9475000000000002},null,10.512333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC94*Bilans!F94+AD94","v":3.620333333333333},3.483716981132075,227.62606754716978,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":24.195019416476658},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":13.3505},{"v":0.22077824800569268,"d":"22.08%"},2.9475000000000002,null,10.403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU94*Bilans!F94+AV94","v":3.138833333333333},3.02038679245283,197.3520730188679,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":27.906558262873997},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB94*Bilans!F94+BC94","v":13.459833333333334},{"v":0.2189848809420622,"d":"21.90%"},2.9475000000000002,null,10.512333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W94<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM94*Bilans!F94+BN94","v":3.620333333333333},3.483716981132075,227.62606754716978,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":24.195019416476658},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F94*BT94+BU94","v":2.8361666666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.236763236763237},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC94*Bilans!F94+CD94","v":13.389833333333334},{"v":0.220129700394578,"d":"22.01%"},2.9475000000000002,null,10.442333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN94*Bilans!F94+CO94","v":2.8361666666666667},2.7291415094339624,178.32210622641512,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":30.884657211300812}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R104*Bilans!F104+S104","v":16.0729875},{"v":0.08737485797211005,"d":"8.74%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.4043750000000002},null,14.6686125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC104*Bilans!F104+AD104","v":5.363675000000001},5.161272169811322,146.08980876650946,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.074505819237741},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ104*Bilans!F104+AK104","v":16.0729875},{"v":0.08737485797211005,"d":"8.74%"},1.4043750000000002,null,14.6686125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU104*Bilans!F104+AV104","v":5.363675000000001},5.161272169811322,146.08980876650946,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.074505819237741},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB104*Bilans!F104+BC104","v":16.0729875},{"v":0.08737485797211005,"d":"8.74%"},1.4043750000000002,null,14.6686125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W104<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM104*Bilans!F104+BN104","v":4.458305555555556},4.290067610062894,121.43036370283022,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.511159571087669},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F104*BT104+BU104","v":3.680125},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.494480486396522},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC104*Bilans!F104+CD104","v":19.862412499999998},{"v":0.07070515729144183,"d":"7.07%"},1.4043750000000002,null,18.458037499999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN104*Bilans!F104+CO104","v":4.4318},4.2645622641509435,120.70843488679246,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.562062818719255}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F116*BT116+BU116","v":3.6352083333333334},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.5253023095879423},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F119*BT119+BU119","v":3.988583333333333},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.301569061696927},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F136*BT136+BU136","v":4.183833333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.194160060550532},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F142*BT142+BU142","v":4.007833333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.290514409281823},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F152*BT152+BU152","v":4.331875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.1191747222623},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F169*BT169+BU169","v":4.513375},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.0339546348353506},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F175*BT175+BU175","v":4.163666666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.2047874469618125},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F185*BT185+BU185","v":4.698083333333333},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.9539883285737092},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F201*BT201+BU201","v":4.578458333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":2.005041726199685},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":1.4099999999999993},{"$f":"Bilans!F211*BT211+BU211","v":4.9994375},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8362065732394894},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F217*BT217+BU217","v":4.338291666666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.1160403000412993},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":1.4099999999999993},{"$f":"Bilans!F234*BT234+BU234","v":5.4435625000000005},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.6863956278631869},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F244*BT244+BU244","v":4.042666666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.270778364116095},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R250*Bilans!F250+S250","v":17.16115},{"v":0.06977970590549001,"d":"6.98%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.1975},null,15.96365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC250*Bilans!F250+AD250","v":5.631233333333334},5.4187339622641515,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ250*Bilans!F250+AK250","v":17.16115},{"v":0.06977970590549001,"d":"6.98%"},1.1975,null,{"$f":"AL250-AN250","v":15.96365},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU250*Bilans!F250+AV250","v":5.631233333333334},5.4187339622641515,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB250*Bilans!F250+BC250","v":17.16115},{"v":0.06977970590549001,"d":"6.98%"},1.1975,null,{"$f":"BD250-BF250","v":15.96365},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W250<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM250*Bilans!F250+BN250","v":4.6084814814814825},4.434576519916144,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F250*BT250+BU250","v":3.8318333333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3957200643730157},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC250*Bilans!F250+CD250","v":20.47338333333333},{"v":0.058490576789538944,"d":"5.85%"},1.1975,null,{"$f":"CE250-CG250","v":19.27588333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN250*Bilans!F250+CO250","v":4.6304},4.455667924528302,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A16'!$C$39+'151.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W260<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F260*BT260+BU260","v":4.592208333333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9990382259806012},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R277*Bilans!F277+S277","v":19.1172125},{"v":0.043187520147092595,"d":"4.32%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A16'!$C$39+'151.A16'!$C$40)","v":0.8256250000000005},null,18.2915875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC277*Bilans!F277+AD277","v":6.112191666666666},5.8815429245283015,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ277*Bilans!F277+AK277","v":19.1172125},{"v":0.043187520147092595,"d":"4.32%"},0.8256250000000005,null,18.2915875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU277*Bilans!F277+AV277","v":6.112191666666666},5.8815429245283015,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB277*Bilans!F277+BC277","v":19.1172125},{"v":0.043187520147092595,"d":"4.32%"},0.8256250000000005,null,18.2915875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W277<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM277*Bilans!F277+BN277","v":4.878435185185186},4.694343291404613,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F277*BT277+BU277","v":4.104541666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.2365469144951224},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC277*Bilans!F277+CD277","v":21.571654166666665},{"v":0.0382736063549446,"d":"3.83%"},0.8256250000000005,null,20.746029166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN277*Bilans!F277+CO277","v":4.9874},4.799196226415094,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R286*Bilans!F286+S286","v":17.404425000000003},{"v":0.06614697124438179,"d":"6.61%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.1512499999999999},null,16.253175000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC286*Bilans!F286+AD286","v":5.691050000000001},5.476293396226415,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ286*Bilans!F286+AK286","v":17.404425000000003},{"v":0.06614697124438179,"d":"6.61%"},1.1512499999999999,null,16.253175000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU286*Bilans!F286+AV286","v":5.691050000000001},5.476293396226415,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB286*Bilans!F286+BC286","v":17.404425000000003},{"v":0.06614697124438179,"d":"6.61%"},1.1512499999999999,null,16.253175000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W286<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM286*Bilans!F286+BN286","v":4.642055555555556},4.466883647798743,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F286*BT286+BU286","v":3.8657500000000002},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3747008989200027},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC286*Bilans!F286+CD286","v":20.609975},{"v":0.055858874161662006,"d":"5.59%"},1.1512499999999999,null,19.458724999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN286*Bilans!F286+CO286","v":4.6748},4.498392452830189,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R292*Bilans!F292+S292","v":15.341083333333334},{"v":0.10779877561884481,"d":"10.78%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.6537499999999998},null,13.687333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC292*Bilans!F292+AD292","v":5.123833333333334},4.930481132075472,169.06619801886788,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.971558518342768},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ292*Bilans!F292+AK292","v":17.977583333333335},{"v":0.09198956107374459,"d":"9.20%"},1.6537499999999998,null,16.323833333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU292*Bilans!F292+AV292","v":4.223833333333333},4.064443396226415,139.36976405660374,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.883187607205608},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB292*Bilans!F292+BC292","v":15.341083333333334},{"v":0.10779877561884481,"d":"10.78%"},1.6537499999999998,null,13.687333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W292<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.0839444444444455},4.89209748427673,167.75002273584906,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.041949826668214},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F292*BT292+BU292","v":3.521166666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.6070904529748664},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC292*Bilans!F292+CD292","v":17.977583333333335},{"v":0.09198956107374459,"d":"9.20%"},1.6537499999999998,null,16.323833333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN292*Bilans!F292+CO292","v":4.223833333333333},4.064443396226415,139.36976405660374,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.883187607205608}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R309*Bilans!F309+S309","v":15.0005},{"v":0.12549581680610647,"d":"12.55%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.8825},null,13.118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC309*Bilans!F309+AD309","v":4.9510000000000005},4.764169811320755,189.51867509433964,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.77127852958998},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ309*Bilans!F309+AK309","v":15.593499999999999},{"v":0.12072337833071474,"d":"12.07%"},1.8825,null,13.710999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU309*Bilans!F309+AV309","v":4.051},3.898132075471698,155.06769396226414,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.16430510984942},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB309*Bilans!F309+BC309","v":15.0005},{"v":0.12549581680610647,"d":"12.55%"},1.8825,null,13.118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W309<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM309*Bilans!F309+BN309","v":4.917888888888889},4.732308176100629,188.251219245283,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.843799281534535},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F309*BT309+BU309","v":3.3890000000000002},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.7087636470935377},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC309*Bilans!F309+CD309","v":15.593499999999999},{"v":0.12072337833071474,"d":"12.07%"},1.8825,null,13.710999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN309*Bilans!F309+CO309","v":4.051},3.898132075471698,155.06769396226414,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":13.16430510984942}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R315*Bilans!F315+S315","v":15.558833333333334},{"v":0.09689029811575421,"d":"9.69%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.5075000000000005},null,14.051333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC315*Bilans!F315+AD315","v":5.234333333333334},5.036811320754717,155.03305245283025,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.8832017860955785},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ315*Bilans!F315+AK315","v":19.50183333333333},{"v":0.0773004247463914,"d":"7.73%"},1.5075000000000005,null,17.99433333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.334333333333333},4.17077358490566,128.37641094339628,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.520104410294461},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB315*Bilans!F315+BC315","v":15.558833333333334},{"v":0.09689029811575421,"d":"9.69%"},1.5075000000000005,null,14.051333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W315<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.190111111111111},4.99425786163522,153.72325698113212,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.950370425406791},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F315*BT315+BU315","v":3.6056666666666666},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.545992419339928},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC315*Bilans!F315+CD315","v":19.50183333333333},{"v":0.0773004247463914,"d":"7.73%"},1.5075000000000005,null,17.99433333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN315*Bilans!F315+CO315","v":4.334333333333333},4.17077358490566,128.37641094339628,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.520104410294461}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R325*Bilans!F325+S325","v":14.383},{"v":0.15804248070638952,"d":"15.80%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.2731250000000003},null,12.109874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.259061320754716,209.35415922169813,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.888245372518757},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":14.342841666666667},{"v":0.15848498176500359,"d":"15.85%"},2.2731250000000003,null,12.069716666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU325*Bilans!F325+AV325","v":3.6897999999999995},3.550562264150943,174.52788809433966,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.859129141385004},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.383},{"v":0.15804248070638952,"d":"15.80%"},2.2731250000000003,null,12.109874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W325<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.887657407407407},3.7409533542976936,183.8865621305032,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.95021134843962},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F325*BT325+BU325","v":3.1862833333333334},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.8810997138777155},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC325*Bilans!F325+CD325","v":14.2181},{"v":0.15987544045969576,"d":"15.99%"},2.2731250000000003,null,11.944975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN325*Bilans!F325+CO325","v":3.1862833333333334},3.0660462264150943,150.711502259434,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.681341805515007}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R342*Bilans!F342+S342","v":13.607814814814814},{"v":0.20539668110100134,"d":"20.54%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.795},null,10.812814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC342*Bilans!F342+AD342","v":3.7310370370370367},3.590243186582809,221.44619974842766,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":22.162064201487144},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":13.516555555555556},{"v":0.2067834507476428,"d":"20.68%"},2.795,null,10.721555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU342*Bilans!F342+AV342","v":3.2258148148148145},3.1040859538784065,191.4600216352201,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":25.633053073348243},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB342*Bilans!F342+BC342","v":13.607814814814814},{"v":0.20539668110100134,"d":"20.54%"},2.795,null,10.812814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W342<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM342*Bilans!F342+BN342","v":3.7310370370370367},3.590243186582809,221.44619974842766,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":22.162064201487144},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F342*BT342+BU342","v":2.91862962962963},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.1453117267109114},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC342*Bilans!F342+CD342","v":13.605592592592592},{"v":0.20543022885469212,"d":"20.54%"},2.795,null,10.810592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN342*Bilans!F342+CO342","v":2.91862962962963},2.8084926624737947,173.22782742138367,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":28.330926786155498}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R352*Bilans!F352+S352","v":13.354912037037037},{"v":0.22880158188431848,"d":"22.88%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.055625},null,10.299287037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC352*Bilans!F352+AD352","v":3.5418425925925923},3.4081881551362683,231.53526231918238,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":25.71341311304337},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":13.232763888888888},{"v":0.23091358885090565,"d":"23.09%"},3.055625,null,10.177138888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU352*Bilans!F352+AV352","v":3.077162037037037},2.961042714884696,201.15843683569182,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.596381558248677},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB352*Bilans!F352+BC352","v":13.354912037037037},{"v":0.22880158188431848,"d":"22.88%"},3.055625,null,10.299287037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W352<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM352*Bilans!F352+BN352","v":3.5418425925925923},3.4081881551362683,231.53526231918238,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":25.71341311304337},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F352*BT352+BU352","v":2.777699074074074},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.304893638653095},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC352*Bilans!F352+CD352","v":13.236856481481482},{"v":0.2308421946158331,"d":"23.08%"},3.055625,null,10.181231481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN352*Bilans!F352+CO352","v":2.777699074074074},2.6728802410901467,181.58211917845912,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":32.78715920480492}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R358*Bilans!F358+S358","v":13.638745370370371},{"v":0.20259378153673716,"d":"20.26%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.763125},null,10.87562037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC358*Bilans!F358+AD358","v":3.7541759259259253},3.612508909853249,220.05598024371065,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.75229237100821},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":13.551263888888888},{"v":0.2039016450905051,"d":"20.39%"},2.763125,null,10.788138888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU358*Bilans!F358+AV358","v":3.24399537037037},3.1215804507337523,190.15107315644653,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":25.173257982676393},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB358*Bilans!F358+BC358","v":13.638745370370371},{"v":0.20259378153673716,"d":"20.26%"},2.763125,null,10.87562037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W358<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM358*Bilans!F358+BN358","v":3.7541759259259253},3.612508909853249,220.05598024371065,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.75229237100821},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F358*BT358+BU358","v":2.935865740740741},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.12684598365994},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC358*Bilans!F358+CD358","v":13.650689814814815},{"v":0.20241651062946556,"d":"20.24%"},2.763125,null,10.887564814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN358*Bilans!F358+CO358","v":2.935865740740741},2.8250783542976943,172.08964795204403,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":27.81528161173244}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R369*Bilans!F369+S369","v":13.716999999999999},{"v":0.19606145658671723,"d":"19.61%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.689375},null,11.027624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.6715990566037733,217.15672620283016,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.7803327170954},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":13.637991666666666},{"v":0.1971972901679683,"d":"19.72%"},2.689375,null,10.948616666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU369*Bilans!F369+AV369","v":3.2901999999999996},3.166041509433962,187.25552507547167,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":24.09856275499076},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB369*Bilans!F369+BC369","v":13.716999999999999},{"v":0.19606145658671723,"d":"19.61%"},2.689375,null,11.027624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W369<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.58549074074074},3.450189203354297,204.06144043238987,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.113874197340685},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F369*BT369+BU369","v":2.9753833333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0853167378993183},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC369*Bilans!F369+CD369","v":13.7519},{"v":0.19556388571760994,"d":"19.56%"},2.689375,null,11.062524999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN369*Bilans!F369+CO369","v":2.9753833333333333},2.863104716981132,169.33832848584905,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":26.648361670979288}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R370*Bilans!F370+S370","v":13.525333333333332},{"v":0.21293375394321767,"d":"21.29%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.88},null,10.645333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC370*Bilans!F370+AD370","v":3.669333333333333},3.5308679245283017,224.9869041509434,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":23.280055147058825},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":13.424},{"v":0.21454112038140644,"d":"21.45%"},2.88,null,10.544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU370*Bilans!F370+AV370","v":3.177333333333333},3.0574339622641507,194.81969207547166,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":26.88489792895757},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB370*Bilans!F370+BC370","v":13.525333333333332},{"v":0.21293375394321767,"d":"21.29%"},2.88,null,10.645333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W370<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM370*Bilans!F370+BN370","v":3.669333333333333},3.5308679245283017,224.9869041509434,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":23.280055147058825},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F370*BT370+BU370","v":2.872666666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.1956370387560917},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC370*Bilans!F370+CD370","v":13.485333333333333},{"v":0.21356535495352977,"d":"21.36%"},2.88,null,10.605333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN370*Bilans!F370+CO370","v":2.872666666666667},2.7642641509433963,176.13891169811322,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":29.736231963196047}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R371*Bilans!F371+S371","v":13.837},{"v":0.18894088313940882,"d":"18.89%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.614375},null,11.222625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,216.61776205188679,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.583339805873738},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":13.764991666666665},{"v":0.18992928316338734,"d":"18.99%"},2.614375,null,11.150616666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU371*Bilans!F371+AV371","v":3.3621999999999996},3.2353245283018865,185.5296850754717,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.864800533264287},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB371*Bilans!F371+BC371","v":13.837},{"v":0.18894088313940882,"d":"18.89%"},2.614375,null,11.222625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W371<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6399351851851844},3.5025791404612154,200.8554008097484,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.120165179268174},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F371*BT371+BU371","v":3.0133833333333335},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.0464096281588247},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC371*Bilans!F371+CD371","v":13.8359},{"v":0.1889559045671044,"d":"18.90%"},2.614375,null,11.221525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN371*Bilans!F371+CO371","v":3.0133833333333335},2.8996707547169813,166.2816194292453,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":25.511534328393168}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.0096384044962},{"$f":"SUM(AF7:AF372)/229","v":3.859609497221536},{"$f":"SUM(AG7:AG372)/Z373","v":3.613415412634198},{"$f":"SUM(AH7:AH372)","v":4322.414941224801},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.5495118698043036},{"$f":"SUM(AX7:AX372)/229","v":3.4172941609632597},{"$f":"SUM(AY7:AY372)/AR373","v":3.11633503331352},{"$f":"SUM(AZ7:AZ372)","v":5030.167613938746},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11599.657643038972},{"$f":"SUM(BK7:BK372)","v":43.4671569610224},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7556879071648073},{"$f":"SUM(BP7:BP372)/229","v":3.6122482684719834},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.389992497588694},{"$f":"SUM(BR7:BR372)","v":4728.2167124839425},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1298.729334494753},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":992.8137421924549},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11643.124799999996},{"$f":"SUM(CL7:CL372)","v":43.4671569610224},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.141242950671193},{"$f":"SUM(CQ7:CQ372)/229","v":3.019638644919576},{"$f":"SUM(CR7:CR372)/CK373","v":2.787769187523264},{"$f":"SUM(CS7:CS372)","v":5711.136790400338}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.558162560259597},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A10","index":41,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5061.512006201262},null,null,"COP",{"$f":"K13","v":3.7767422701774866},{"$f":"L13","v":3.1208699195275464},{"$f":"M13","v":3.6137778523214226},{"$f":"N13","v":3.0187890785334273},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.996702352125118},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9967122275927363},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.7767422701774866},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":3.2976478748819593E-3},{"$f":"1-N3","v":0.003287772407263745}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.7770363088538286},{"$f":"L14","v":3.1211639582038884},{"$f":"M14","v":3.6170864106566674},{"$f":"N14","v":3.0220876960443253}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.7770363088538286},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R7*Bilans!F7+S7","v":11.040233333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.23969149202764437,"d":"23.97%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":8.393983333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC7*Bilans!F7+AD7","v":4.164499999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.007349056603773},{"$f":"AF7*Z7","v":232.86705367924523},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":18.70610694031485},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":10.849966666666665},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.24389475850924278,"d":"24.39%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":8.203716666666665},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.2379833333333337},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.115795283018868},{"$f":"AX7*AR7","v":181.05886389622643},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":24.05867304843277},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB7*Bilans!F7+BC7","v":11.040233333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.23969149202764437,"d":"23.97%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":8.393983333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W7<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM7*Bilans!F7+BN7","v":4.02824074074074},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8762316561844856},{"$f":"BP7*BJ7","v":225.24782154088047},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.338859657781057},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.8882499999999998},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.178395222020255},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC7*Bilans!F7+CD7","v":10.931666666666665},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.2420719621893582,"d":"24.21%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":8.285416666666665},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.8882499999999998},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.779259433962264},{"$f":"CQ7*CK7","v":161.50276570754716},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":26.97189729176532}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R8*Bilans!F8+S8","v":10.579592592592594},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.2944347783468522,"d":"29.44%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":7.464592592592593},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.7618518518518513},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6198951781970647},{"$f":"AF8*Z8","v":251.0759295597484},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":24.717400807325003},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":10.358925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.30070685148967974,"d":"30.07%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":7.243925925925925},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.954074074074074},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.842599580712788},{"$f":"AX8*AR8","v":197.16270691823897},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":31.476258776328994},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB8*Bilans!F8+BC8","v":10.579592592592594},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2944347783468522,"d":"29.44%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":7.464592592592593},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W8<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.7618518518518513},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6198951781970647},{"$f":"BP8*BJ8","v":251.0759295597484},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":24.717400807325003},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F8*BT8+BU8","v":2.6567999999999996},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.4552845528455287},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC8*Bilans!F8+CD8","v":10.343555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.3011536974176084,"d":"30.12%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":7.228555555555555},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN8*Bilans!F8+CO8","v":2.6567999999999996},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.556543396226415},{"$f":"CQ8*CK8","v":177.32184996226414},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":34.99819331526649}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3050.458072982228},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R9*Bilans!F9+S9","v":10.46787962962963},{"v":0.308921206052731,"d":"30.89%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.23375},null,7.23412962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.6650925925925923},3.5267872117400416,254.66930455974844,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.41239587404576},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":10.215546296296296},{"v":0.316551842281055,"d":"31.66%"},3.23375,null,6.981796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.8837037037037034},2.7748846960167715,200.3744238993711,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":33.569286728819456},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB9*Bilans!F9+BC9","v":10.46787962962963},{"v":0.308921206052731,"d":"30.89%"},3.23375,null,7.23412962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W9<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.6650925925925923},3.5267872117400416,254.66930455974844,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.41239587404576},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F9*BT9+BU9","v":2.5997999999999997},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.5310408492961005},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC9*Bilans!F9+CD9","v":10.195777777777778},{"v":0.3171656023190427,"d":"31.72%"},3.23375,null,6.962027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN9*Bilans!F9+CO9","v":2.5997999999999997},2.501694339622641,180.64734826415093,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":37.235124421335584}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":9.75350462962963},{"v":0.40940412207008214,"d":"40.94%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.993125},null,5.76037962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.0463425925925924},3.0463425925925924,275.4959923611111,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":38.29547940000912},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":9.298671296296297},{"v":0.42942963276812246,"d":"42.94%"},3.993125,null,5.3055462962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.4337037037037037},2.4337037037037037,220.09199444444445,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":47.93564221579669},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.75350462962963},{"v":0.40940412207008214,"d":"40.94%"},3.993125,null,5.76037962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W10<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.0463425925925924},3.0463425925925924,275.4959923611111,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":38.29547940000912},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F10*BT10+BU10","v":2.2353},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.106831297812374},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":9.250777777777778},{"v":0.4316528940509507,"d":"43.17%"},3.993125,null,5.2576527777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN10*Bilans!F10+CO10","v":2.2353},2.2353,202.1493555,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":52.1903771305865}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.816844723460597},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":9.850518518518518},{"v":0.39490306958836535,"d":"39.49%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.89},null,5.960518518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.13037037037037},3.012243186582809,264.9569106918239,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":37.66907018178782},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":9.423185185185186},{"v":0.4128115837217894,"d":"41.28%"},3.89,null,5.533185185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.4948148148148146},2.4948148148148146,219.4439111111111,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":45.48169239904989},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.850518518518518},{"v":0.39490306958836535,"d":"39.49%"},3.89,null,5.960518518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W11<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.13037037037037},3.012243186582809,264.9569106918239,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":37.66907018178782},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F11*BT11+BU11","v":2.2847999999999997},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":4.017857142857144},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":9.379111111111111},{"v":0.4147514571387954,"d":"41.48%"},3.89,null,5.489111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN11*Bilans!F11+CO11","v":2.2847999999999997},2.2847999999999997,200.97100799999998,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":49.6622899159664}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":9.717050925925925},{"v":0.4149278449537207,"d":"41.49%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.031875},null,5.6851759259259245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.014768518518518},3.014768518518518,275.44432569444444,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":39.094494080068806},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":9.25188425925926},{"v":0.43578960642151476,"d":"43.58%"},4.031875,null,5.2200092592592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.4107407407407404},2.4107407407407404,220.25732777777776,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":48.88989015209711},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BF8","v":2.144273148148147},{"v":1,"d":"100.00%"},4.031875,null,-1.8876018518518531,0.46816973538412104,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":48.590672126629784},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":42.774327873370225},null,{"$f":"IF(Bilans!W12<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W12<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.014768518518518},2.2184145702306077,107.79425502301378,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":83.43418198167902},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F12*BT12+BU12","v":2.2167},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.141291108404386},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":9.202555555555556},{"v":0.43812558105840166,"d":"43.81%"},4.031875,null,5.170680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":42.774327873370225},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN12*Bilans!F12+CO12","v":2.2167},2.2167,202.5287955,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":108.34839168583963}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3861.8726764752782},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7767422701774866},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1208699195275464},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6137778523214226},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0187890785334273},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R13*Bilans!F13+S13","v":9.764675925925927},{"v":0.40771962430719194,"d":"40.77%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.98125},null,5.783425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.0560185185185182},3.0560185185185182,275.5000694444444,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":38.05392516285412},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":9.31300925925926},{"v":0.4274934008083077,"d":"42.75%"},3.98125,null,5.33175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.4407407407407407},2.4407407407407407,220.0327777777778,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":47.6468057663126},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.764675925925927},{"v":0.40771962430719194,"d":"40.77%"},3.98125,null,5.783425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W13<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.0560185185185182},3.0560185185185182,275.5000694444444,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":38.05392516285412},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F13*BT13+BU13","v":2.241},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.096385542168675},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC13*Bilans!F13+CD13","v":9.265555555555554},{"v":0.42968281568533406,"d":"42.97%"},3.98125,null,5.284305555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN13*Bilans!F13+CO13","v":2.241},2.241,202.02615000000003,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":51.893574297188756}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7770363088538286},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1211639582038884},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6170864106566674},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0220876960443253},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.171546296296297},{"v":0.34888992259634943,"d":"34.89%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.54875},null,6.622796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.408425925925926},3.2798060796645703,261.6301309748427,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.374812260401693},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":9.835212962962963},{"v":0.3608208600427602,"d":"36.08%"},3.54875,null,6.286462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.697037037037037},2.5952620545073373,207.02405408805024,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.65044679063605},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.171546296296297},{"v":0.34888992259634943,"d":"34.89%"},3.54875,null,6.622796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W14<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.408425925925926},3.2798060796645703,261.6301309748427,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.374812260401693},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F14*BT14+BU14","v":2.4486},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.749081107571674},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":9.803777777777778},{"v":0.3619778090078654,"d":"36.20%"},3.54875,null,6.255027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN14*Bilans!F14+CO14","v":2.4486},2.3562,187.95407399999993,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":43.67341482047363}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0148909027800075},{"$nulls":4},{"$f":"F11","v":3.816844723460597},{"$f":"F15","v":3.0148909027800075},{"$f":"F28","v":3.617597516597524},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":9.840523148148147},{"v":0.39638390574123533,"d":"39.64%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.900625},null,5.939898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.1217129629629627},3.003912473794549,264.99013887578616,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":37.883044527010114},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":9.410356481481482},{"v":0.4145034258453427,"d":"41.45%"},3.900625,null,5.509731481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.4885185185185184},2.4885185185185184,219.5246611111111,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":45.728954457508564},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.840523148148147},{"v":0.39638390574123533,"d":"39.64%"},3.900625,null,5.939898148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W15<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.1217129629629627},3.003912473794549,264.99013887578616,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":37.883044527010114},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F15*BT15+BU15","v":2.2797},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":4.026845637583893},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":9.36588888888889},{"v":0.4164714151827553,"d":"41.65%"},3.900625,null,5.46526388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN15*Bilans!F15+CO15","v":2.2797},2.2797,201.1037355,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":49.91768653770233}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.596691437610533},{"$f":"F19","v":3.596691437610533},{"$f":"F19","v":3.596691437610533},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.628981481481482},{"v":0.2881273248368803,"d":"28.81%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0625},null,7.566481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.804629629629629},3.6610587002096433,249.31809748427668,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.99551801640588},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":10.422314814814815},{"v":0.2938406730572756,"d":"29.38%"},3.0625,null,7.359814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.985185185185185},2.872536687631027,195.61974842767293,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":30.582377025251787},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.628981481481482},{"v":0.2881273248368803,"d":"28.81%"},3.0625,null,7.566481481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W16<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.804629629629629},3.6610587002096433,249.31809748427668,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.99551801640588},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F16*BT16+BU16","v":2.682},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.422818791946309},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.408888888888889},{"v":0.29421968403074295,"d":"29.42%"},3.0625,null,7.346388888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN16*Bilans!F16+CO16","v":2.682},2.5807924528301887,175.75196603773583,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":34.03954467693117}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":721.0114792822845},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.552546296296297},{"v":0.29791387895672006,"d":"29.79%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.14375},null,7.408796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.7384259259259256},3.5973532494758906,251.9945951257862,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.11971822983064},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":10.324212962962962},{"v":0.30450263000946176,"d":"30.45%"},3.14375,null,7.180462962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.937037037037037},2.826205450733753,197.9756918238994,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.973790149098733},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.552546296296297},{"v":0.29791387895672006,"d":"29.79%"},3.14375,null,7.408796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W17<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.7384259259259256},3.5973532494758906,251.9945951257862,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.11971822983064},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F17*BT17+BU17","v":2.643},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.473325766174802},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":10.307777777777778},{"v":0.30498814271855124,"d":"30.50%"},3.14375,null,7.164027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN17*Bilans!F17+CO17","v":2.643},2.543264150943396,178.15565377358493,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":35.530914068237976}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5061.512006201262},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.52726388888889},{"v":0.30118224768227475,"d":"30.12%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.1706250000000002},null,7.356638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.7165277777777774},3.57628144654088,252.8252168632075,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.500383949984943},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":10.29176388888889},{"v":0.30807401279610047,"d":"30.81%"},3.1706250000000002,null,7.121138888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.9211111111111108},2.810880503144654,198.7151971698113,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":32.44412201015819},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.52726388888889},{"v":0.30118224768227475,"d":"30.12%"},3.1706250000000002,null,7.356638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W18<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.7165277777777774},3.57628144654088,252.8252168632075,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.500383949984943},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F18*BT18+BU18","v":2.6300999999999997},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.4903615832097645},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.274333333333333},{"v":0.30859666482821274,"d":"30.86%"},3.1706250000000002,null,7.103708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN18*Bilans!F18+CO18","v":2.6300999999999997},2.530850943396226,178.91850744339618,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":36.033947490254235}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.596691437610533},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5557.8030175625545},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.460236111111112},{"v":0.30992369250216095,"d":"30.99%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.241875},null,7.218361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.658472222222222},3.5204166666666667,254.89576875,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.53164634868032},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":10.205736111111111},{"v":0.3176522462177452,"d":"31.77%"},3.241875,null,6.963861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.8788888888888886},2.770251572327044,200.58006509433963,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.716233909233324},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.460236111111112},{"v":0.30992369250216095,"d":"30.99%"},3.241875,null,7.218361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W19<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.658472222222222},3.5204166666666667,254.89576875,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.53164634868032},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F19*BT19+BU19","v":2.5959},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.5363457760314345},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":10.185666666666666},{"v":0.3182781359426645,"d":"31.83%"},3.241875,null,6.943791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN19*Bilans!F19+CO19","v":2.5959},2.497941509433962,180.86345499056603,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":37.39176824086852}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6185.608551910174},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.02749537037037},{"v":0.3691724466847866,"d":"36.92%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.7018750000000002},null,6.325620370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.283657407407407},3.1597458071278823,263.6649888757861,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":34.067313186134214},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":9.650328703703703},{"v":0.3836009232078547,"d":"38.36%"},3.7018750000000002,null,5.948453703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.606296296296296},2.5079454926624734,209.27551163522008,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.92120794289011},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.02749537037037},{"v":0.3691724466847866,"d":"36.92%"},3.7018750000000002,null,6.325620370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W20<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.283657407407407},3.1597458071278823,263.6649888757861,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":34.067313186134214},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F20*BT20+BU20","v":2.3750999999999998},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.8651004168245553},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.613222222222221},{"v":0.38508160057328455,"d":"38.51%"},3.7018750000000002,null,5.911347222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN20*Bilans!F20+CO20","v":2.3750999999999998},2.28547358490566,190.7113432924528,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":47.099231735134374}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R21*Bilans!F21+S21","v":9.539124999999999},{"v":0.43478830605532487,"d":"43.48%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.1475},null,5.391624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC21*Bilans!F21+AD21","v":2.9504375},2.9504375,277.75418625000003,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":41.16020081767535},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ21*Bilans!F21+AK21","v":9.014249999999999},{"v":0.4601048340128131,"d":"46.01%"},4.1475,null,4.866749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU21*Bilans!F21+AV21","v":2.1807},2.1807,205.291098,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":55.68881551795297},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB21*Bilans!F21+BC21","v":9.0731875},{"v":0.4571160906792679,"d":"45.71%"},4.1475,null,4.9256874999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W21<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM21*Bilans!F21+BN21","v":1.78},1.78,167.56920000000002,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":68.2250561797753},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F21*BT21+BU21","v":2.1807},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.209657449442839},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC21*Bilans!F21+CD21","v":6.561999999999999},{"v":0.6320481560499848,"d":"63.20%"},4.1475,null,2.4144999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN21*Bilans!F21+CO21","v":1.777},1.5423018867924525,145.1922996226415,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":78.7398375376184}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.768328703703705},{"v":0.2706432056626965,"d":"27.06%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.914375},null,7.853953703703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.925324074074074},3.7771986373165616,243.79928604559748,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.04359844288005},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":10.601162037037037},{"v":0.27491090031622145,"d":"27.49%"},2.914375,null,7.686787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU22*Bilans!F22+AV22","v":3.0729629629629627},2.9570020964360584,190.85970031446539,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.157927280590435},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.768328703703705},{"v":0.2706432056626965,"d":"27.06%"},2.914375,null,7.853953703703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W22<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.925324074074074},3.7771986373165616,243.79928604559748,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.04359844288005},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F22*BT22+BU22","v":2.7531},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.3344230140568816},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.593222222222222},{"v":0.2751169510903198,"d":"27.51%"},2.914375,null,7.678847222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN22*Bilans!F22+CO22","v":2.7531},2.6492094339622643,170.99322291509435,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":31.4293950990007}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.332060185185187},{"v":0.3269556060894599,"d":"32.70%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.378125},null,6.953935185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.5474537037037033},3.4135875262054505,258.3232360455975,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.597699414643518},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":10.041226851851851},{"v":0.3364255234784373,"d":"33.64%"},3.378125,null,6.663101851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.798148148148148},2.692557651991614,203.7593003144654,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.255769650017534},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.332060185185187},{"v":0.3269556060894599,"d":"32.70%"},3.378125,null,6.953935185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W23<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.5474537037037033},3.4135875262054505,258.3232360455975,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.597699414643518},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F23*BT23+BU23","v":2.5305},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.627741553052757},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":10.01611111111111},{"v":0.3372691219701592,"d":"33.73%"},3.378125,null,6.63798611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN23*Bilans!F23+CO23","v":2.5305},2.4350094339622643,184.26933891509438,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":40.09050176087033}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R24*Bilans!F24+S24","v":9.65978125},{"v":0.42178750165796974,"d":"42.18%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.074375},null,5.58540625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC24*Bilans!F24+AD24","v":2.987609375},2.987609375,276.010292109375,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":39.89030527125053},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ24*Bilans!F24+AK24","v":9.1385625},{"v":0.4458441904840066,"d":"44.58%"},4.074375,null,5.064187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU24*Bilans!F24+AV24","v":2.201175},2.201175,203.355552375,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":54.14228764182766},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB24*Bilans!F24+BC24","v":9.190796875},{"v":0.44331030871574995,"d":"44.33%"},4.074375,null,5.116421875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W24<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM24*Bilans!F24+BN24","v":1.8395833333333336},1.8395833333333336,169.94990625,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":64.78458890147225},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F24*BT24+BU24","v":2.201175},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.1704998466728},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC24*Bilans!F24+CD24","v":6.6205},{"v":0.6154180197870252,"d":"61.54%"},4.074375,null,2.546125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN24*Bilans!F24+CO24","v":1.78675},1.550764150943396,143.26734608490563,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":76.85027405843742}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":9.94400462962963},{"v":0.381197026870369,"d":"38.12%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.790625},null,6.1533796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.2113425925925925},3.090159853249476,264.4404294418239,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":35.72363736585241},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":9.543171296296297},{"v":0.39720810643639404,"d":"39.72%"},3.790625,null,5.7525462962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.5537037037037034},2.4573375262054507,210.2866588050314,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":44.923315915198565},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.94400462962963},{"v":0.381197026870369,"d":"38.12%"},3.790625,null,6.1533796296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W25<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.2113425925925925},3.090159853249476,264.4404294418239,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":35.72363736585241},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F25*BT25+BU25","v":2.3325},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.9356913183279745},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":9.502777777777778},{"v":0.3988965214849459,"d":"39.89%"},3.790625,null,5.712152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN25*Bilans!F25+CO25","v":2.3325},2.244481132075472,192.07147287735847,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":49.18363911480991}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11600.350472126625},null,{"$f":"F26/F28","v":3206.6448572303198},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R26*Bilans!F26+S26","v":9.605125},{"v":0.4276362879192098,"d":"42.76%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.1075},null,5.497624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC26*Bilans!F26+AD26","v":2.9707708333333334},2.9707708333333334,276.81642625,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":40.461619809673415},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":9.08225},{"v":0.4522557736243772,"d":"45.23%"},4.1075,null,4.97475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU26*Bilans!F26+AV26","v":2.1919},2.1919,204.241242,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":54.83927186459238},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB26*Bilans!F26+BC26","v":9.137520833333333},{"v":0.4495201789325606,"d":"44.95%"},4.1075,null,5.030020833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W26<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM26*Bilans!F26+BN26","v":1.8125925925925928},1.8125925925925928,168.8973777777778,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":66.31506742950552},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F26*BT26+BU26","v":2.1919},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.188147269492222},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.593999999999999},{"v":0.622914771003943,"d":"62.29%"},4.1075,null,2.4864999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN26*Bilans!F26+CO26","v":1.7823333333333333},1.5469308176100627,144.14301358490565,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":77.70366885941733}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":42.774327873370225},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R27*Bilans!F27+S27","v":9.988689814814816},{"v":0.37473633373301374,"d":"37.47%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.743125},null,6.2455648148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.250046296296296},3.127403039832285,264.062275668239,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":34.82798622778124},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":9.600523148148149},{"v":0.3898876073979379,"d":"38.99%"},3.743125,null,5.857398148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.5818518518518516},2.484423480083857,209.7722965408805,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":43.841619946501055},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.988689814814816},{"v":0.37473633373301374,"d":"37.47%"},3.743125,null,6.2455648148148155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W27<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.250046296296296},3.127403039832285,264.062275668239,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":34.82798622778124},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F27*BT27+BU27","v":2.3552999999999997},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.8975926633549873},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC27*Bilans!F27+CD27","v":9.56188888888889},{"v":0.3914629257352685,"d":"39.15%"},3.743125,null,5.818763888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN27*Bilans!F27+CO27","v":2.3552999999999997},2.266420754716981,191.3652364245283,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":48.05866244090301}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.617597516597524},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R28*Bilans!F28+S28","v":10.522560185185187},{"v":0.3017920490938121,"d":"30.18%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.175625},null,7.3469351851851865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.7124537037037033},3.572361111111111,252.9767520833333,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":25.571700944753317},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":10.285726851851852},{"v":0.3087409422532213,"d":"30.87%"},3.175625,null,7.1101018518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.918148148148148},2.8080293501048215,198.85059842767294,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":32.53219201451364},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB28*Bilans!F28+BC28","v":10.522560185185187},{"v":0.3017920490938121,"d":"30.18%"},3.175625,null,7.3469351851851865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W28<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.7124537037037033},3.572361111111111,252.9767520833333,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":25.571700944753317},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.6277},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.4935494919511365},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC28*Bilans!F28+CD28","v":10.26811111111111},{"v":0.3092706112776341,"d":"30.93%"},3.175625,null,7.092486111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN28*Bilans!F28+CO28","v":2.6277},2.5285415094339623,179.05866699056602,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":36.128080025251336}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R29*Bilans!F29+S29","v":11.856083333333332},{"v":0.17053481686616578,"d":"17.05%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.021875},null,9.834208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC29*Bilans!F29+AD29","v":4.91375},4.728325471698113,203.90903596698118,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.765528902988315},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":10.733416666666667},{"v":0.18837198468955987,"d":"18.84%"},2.021875,null,8.711541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.6792083333333334},3.540370283018868,152.67846845518872,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.71339875572657},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.856083333333332},{"v":0.17053481686616578,"d":"17.05%"},2.021875,null,9.834208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W29<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM29*Bilans!F29+BN29","v":4.536990740740739},4.365783542976938,188.27441529088046,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.742557997290497},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F29*BT29+BU29","v":3.262875},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.8134697161245836},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC29*Bilans!F29+CD29","v":11.764166666666666},{"v":0.17186725224906144,"d":"17.19%"},2.021875,null,9.742291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN29*Bilans!F29+CO29","v":3.262875},3.1397476415094343,135.40161704009438,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":17.718382606461734}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11643.124799999996},null,{"$f":"F30/F32","v":4028.660101321059},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R30*Bilans!F30+S30","v":11.35955},{"v":0.21144103419589683,"d":"21.14%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.401875},null,8.957675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC30*Bilans!F30+AD30","v":4.45775},4.289533018867925,224.10665257075473,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.711745242093249},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":10.80435},{"v":0.22230629329853255,"d":"22.23%"},2.401875,null,8.402474999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.4106750000000003},3.281970283018868,171.46653743632078,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.53524078164621},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.35955},{"v":0.21144103419589683,"d":"21.14%"},2.401875,null,8.957675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W30<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM30*Bilans!F30+BN30","v":4.227361111111111},4.067838050314465,212.52419893867923,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.56802684039743},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F30*BT30+BU30","v":3.034875},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.0248362782651674},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC30*Bilans!F30+CD30","v":11.257499999999999},{"v":0.21335776149233845,"d":"21.34%"},2.401875,null,8.855624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN30*Bilans!F30+CO30","v":3.034875},2.9203514150943395,152.57375968160378,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":23.078061650954712}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":42.774327873370225},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R31*Bilans!F31+S31","v":11.1513},{"v":0.22968174114228831,"d":"22.97%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.56125},null,8.590050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC31*Bilans!F31+AD31","v":4.2665},4.1055,230.19538500000002,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.61790281329923},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":10.8341},{"v":0.2364063466277771,"d":"23.64%"},2.56125,null,8.27285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2980500000000004},3.1735952830188685,177.94348751886795,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":22.791280409011737},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB31*Bilans!F31+BC31","v":11.1513},{"v":0.22968174114228831,"d":"22.97%"},2.56125,null,8.590050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W31<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM31*Bilans!F31+BN31","v":4.097499999999999},3.9428773584905654,221.077133490566,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.344547249039948},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.93925},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.1232457259504978},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC31*Bilans!F31+CD31","v":11.045},{"v":0.23189225894069712,"d":"23.19%"},2.56125,null,8.48375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.93925},2.8283349056603773,158.58473816037736,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":25.573456614082225}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.631921296296298},{"v":0.28775372905231666,"d":"28.78%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.059375},null,7.572546296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.8071759259259257},3.6635089098532494,249.2101935927673,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.953060347140013},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":10.426087962962963},{"v":0.2934346047019696,"d":"29.34%"},3.059375,null,7.366712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.987037037037037},2.8743186582809224,195.52552672955977,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.52975693811313},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.631921296296298},{"v":0.28775372905231666,"d":"28.78%"},3.059375,null,7.572546296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W37<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.8071759259259257},3.6635089098532494,249.2101935927673,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.953060347140013},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F37*BT37+BU37","v":2.6834999999999996},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.420905533817776},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":10.412777777777777},{"v":0.2938096889505416,"d":"29.38%"},3.059375,null,7.353402777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN37*Bilans!F37+CO37","v":2.6834999999999996},2.5822358490566035,175.65659363207547,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":33.98305001150824}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.520796296296297},{"v":0.3020208651999655,"d":"30.20%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.1775},null,7.343296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.7109259259259257},3.5708909853249473,253.03333522012576,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":25.59848518917523},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":10.283462962962963},{"v":0.3089912426819759,"d":"30.90%"},3.1775,null,7.105962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.917037037037037},2.8069601677148848,198.90119748427674,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":32.565264392196696},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.520796296296297},{"v":0.3020208651999655,"d":"30.20%"},3.1775,null,7.343296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W44<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.7109259259259257},3.5708909853249473,253.03333522012576,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":25.59848518917523},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F44*BT44+BU44","v":2.6268},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.494746459570581},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.265777777777778},{"v":0.30952355182266866,"d":"30.95%"},3.1775,null,7.088277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN44*Bilans!F44+CO44","v":2.6268},2.527675471698113,179.1110839245283,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":36.16342407223283}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R61*Bilans!F61+S61","v":10.372041666666668},{"v":0.3215977246524109,"d":"32.16%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.335625},null,7.036416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.5820833333333333},3.4469103773584906,257.32909422169814,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":27.939499278133958},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":10.092541666666667},{"v":0.33050396125852005,"d":"33.05%"},3.335625,null,6.756916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.8233333333333333},2.7167924528301888,202.82214056603775,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":35.44803354399611},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB61*Bilans!F61+BC61","v":10.372041666666668},{"v":0.3215977246524109,"d":"32.16%"},3.335625,null,7.036416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W61<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.5820833333333333},3.4469103773584906,257.32909422169814,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":27.939499278133958},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.5509},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.5987298600493944},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC61*Bilans!F61+CD61","v":10.068999999999999},{"v":0.33127669083325056,"d":"33.13%"},3.335625,null,6.733374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN61*Bilans!F61+CO61","v":2.5509},2.4546396226415093,183.25112102830187,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":39.23384480218055}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R71*Bilans!F71+S71","v":11.274616666666667},{"v":0.21879901312239736,"d":"21.88%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.466875},null,8.807741666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC71*Bilans!F71+AD71","v":4.37975},4.21447641509434,226.75990351415095,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.469056452993893},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":10.816483333333332},{"v":0.22806626922798384,"d":"22.81%"},2.466875,null,8.349608333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.364741666666667},3.2377702830188686,174.20823007783022,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.437113795264118},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB71*Bilans!F71+BC71","v":11.274616666666667},{"v":0.21879901312239736,"d":"21.88%"},2.466875,null,8.807741666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W71<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM71*Bilans!F71+BN71","v":4.174398148148147},4.016873689727462,216.1278888757861,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.279221444652705},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F71*BT71+BU71","v":2.995875},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.064213293278258},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC71*Bilans!F71+CD71","v":11.170833333333333},{"v":0.22083177918687058,"d":"22.08%"},2.466875,null,8.703958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN71*Bilans!F71+CO71","v":2.995875},2.882823113207547,155.11029760613206,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":24.076555263487297}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R77*Bilans!F77+S77","v":11.0386},{"v":0.2398401971264472,"d":"23.98%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.6475},null,8.391100000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC77*Bilans!F77+AD77","v":4.162999999999999},4.0059056603773575,232.90335509433956,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":18.722507806870052},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":10.8502},{"v":0.24400471880702662,"d":"24.40%"},2.6475,null,8.2027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.2371000000000003},3.1149452830188684,181.10291875471702,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":24.077662104970496},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB77*Bilans!F77+BC77","v":11.0386},{"v":0.2398401971264472,"d":"23.98%"},2.6475,null,8.391100000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W77<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM77*Bilans!F77+BN77","v":4.027222222222221},3.875251572327043,225.30712641509427,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.353737067181683},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.8874999999999997},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.17922077922078},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC77*Bilans!F77+CD77","v":10.93},{"v":0.24222323879231472,"d":"24.22%"},2.6475,null,8.282499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.8874999999999997},2.7785377358490564,161.54418396226413,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":26.992831168831174}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R94*Bilans!F94+S94","v":10.737166666666667},{"v":0.2745137606134455,"d":"27.45%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.9475000000000002},null,7.789666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.898333333333333},3.7512264150943393,245.10513396226415,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":22.469611447828385},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":10.561166666666667},{"v":0.27908848454242746,"d":"27.91%"},2.9475000000000002,null,7.613666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU94*Bilans!F94+AV94","v":3.0533333333333332},2.9381132075471696,191.97631698113207,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":28.688002825584384},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB94*Bilans!F94+BC94","v":10.737166666666667},{"v":0.2745137606134455,"d":"27.45%"},2.9475000000000002,null,7.789666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W94<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.898333333333333},3.7512264150943393,245.10513396226415,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":22.469611447828385},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F94*BT94+BU94","v":2.7371999999999996},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.353792196405086},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC94*Bilans!F94+CD94","v":10.552},{"v":0.2793309325246399,"d":"27.93%"},2.9475000000000002,null,7.6045,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN94*Bilans!F94+CO94","v":2.7371999999999996},2.633909433962264,172.09964241509434,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":32.001328106867476}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R104*Bilans!F104+S104","v":16.1517375},{"v":0.08694884993023198,"d":"8.69%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.4043750000000002},null,14.7473625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.4249125},5.2201988207547165,147.75772762146224,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.994647379105194},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ104*Bilans!F104+AK104","v":16.1517375},{"v":0.08694884993023198,"d":"8.69%"},1.4043750000000002,null,14.7473625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.4249125},5.2201988207547165,147.75772762146224,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.994647379105194},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB104*Bilans!F104+BC104","v":16.1517375},{"v":0.08694884993023198,"d":"8.69%"},1.4043750000000002,null,14.7473625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W104<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM104*Bilans!F104+BN104","v":4.140138888888887},3.983907232704401,112.76449422169807,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.16523600254957},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F104*BT104+BU104","v":3.6968275000000004},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.483210266099784},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC104*Bilans!F104+CD104","v":13.480274999999999},{"v":0.10417999632796811,"d":"10.42%"},1.4043750000000002,null,12.075899999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN104*Bilans!F104+CO104","v":4.1649875000000005},4.007818160377359,113.44129302948114,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.110555553888215}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F116*BT116+BU116","v":3.641212500000001},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.5211382197550947},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F119*BT119+BU119","v":4.078755},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.25068679045444},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F136*BT136+BU136","v":4.3205100000000005},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.124749161557316},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F142*BT142+BU142","v":4.10259},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.237610875081351},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F152*BT152+BU152","v":4.5038125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0382731297095513},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F169*BT169+BU169","v":4.7285425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.9414016052515128},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F175*BT175+BU175","v":4.295540000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.1371003412842153},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F185*BT185+BU185","v":4.9572449999999995},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8518350414393483},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F201*BT201+BU201","v":4.809127499999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.9088701640786196},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.2096},{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":0.7799999999999994},{"$f":"Bilans!F211*BT211+BU211","v":5.339673333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.71920629351858},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F217*BT217+BU217","v":4.511757499999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.034683823321622},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.2096},{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":0.7799999999999994},{"$f":"Bilans!F234*BT234+BU234","v":5.9038466666666665},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5549184317117541},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F244*BT244+BU244","v":4.14572},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.2143318892737573},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R250*Bilans!F250+S250","v":16.82615},{"v":0.07116898399217884,"d":"7.12%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.1975},null,15.628649999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.76005},5.542689622641509,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ250*Bilans!F250+AK250","v":16.82615},{"v":0.07116898399217884,"d":"7.12%"},1.1975,null,{"$f":"AL250-AN250","v":15.628649999999999},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU250*Bilans!F250+AV250","v":5.76005},5.542689622641509,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB250*Bilans!F250+BC250","v":16.82615},{"v":0.07116898399217884,"d":"7.12%"},1.1975,null,{"$f":"BD250-BF250","v":15.628649999999999},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W250<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM250*Bilans!F250+BN250","v":4.308703703703702},4.146111111111109,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F250*BT250+BU250","v":3.8846700000000007},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3631350925561243},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC250*Bilans!F250+CD250","v":14.476033333333334},{"v":0.08272293745293946,"d":"8.27%"},1.1975,null,{"$f":"CE250-CG250","v":13.278533333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN250*Bilans!F250+CO250","v":4.3704833333333335},4.205559433962264,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A10'!$C$39+'151.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W260<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.3135648148148142},2.226260482180293,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F260*BT260+BU260","v":4.826152500000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9021363290944493},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R277*Bilans!F277+S277","v":18.0384625},{"v":0.0457702534237605,"d":"4.58%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A10'!$C$39+'151.A10'!$C$40)","v":0.8256250000000005},null,17.2128375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.362487499999999},6.122393632075471,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ277*Bilans!F277+AK277","v":18.0384625},{"v":0.0457702534237605,"d":"4.58%"},0.8256250000000005,null,17.2128375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.362487499999999},6.122393632075471,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB277*Bilans!F277+BC277","v":18.0384625},{"v":0.0457702534237605,"d":"4.58%"},0.8256250000000005,null,17.2128375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W277<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM277*Bilans!F277+BN277","v":4.611712962962962},4.4376860587002085,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F277*BT277+BU277","v":4.2223325},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1741537408529528},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC277*Bilans!F277+CD277","v":16.265991666666665},{"v":0.050757741484149736,"d":"5.08%"},0.8256250000000005,null,15.440366666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN277*Bilans!F277+CO277","v":4.739879166666666},4.561015801886792,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.976925},{"v":0.06781263391338536,"d":"6.78%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.1512499999999999},null,15.825675000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.834975},5.6147872641509435,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.976925},{"v":0.06781263391338536,"d":"6.78%"},1.1512499999999999,null,15.825675000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.834975},5.6147872641509435,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.976925},{"v":0.06781263391338536,"d":"6.78%"},1.1512499999999999,null,15.825675000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W286<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM286*Bilans!F286+BN286","v":4.346388888888887},4.182374213836476,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F286*BT286+BU286","v":3.9266650000000007},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3378617732859817},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC286*Bilans!F286+CD286","v":14.69865},{"v":0.07832351950689348,"d":"7.83%"},1.1512499999999999,null,13.547400000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.416425},4.249767452830189,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R292*Bilans!F292+S292","v":14.510916666666668},{"v":0.1139659222079928,"d":"11.40%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.6537499999999998},null,12.857166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.17775},4.982363207547169,170.84523438679238,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.878136369704078},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ292*Bilans!F292+AK292","v":12.234166666666667},{"v":0.13517471561882705,"d":"13.52%"},1.6537499999999998,null,10.580416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU292*Bilans!F292+AV292","v":3.9538333333333333},3.804632075471698,130.4608338679245,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.626380454808064},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB292*Bilans!F292+BC292","v":14.510916666666668},{"v":0.1139659222079928,"d":"11.40%"},1.6537499999999998,null,12.857166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W292<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM292*Bilans!F292+BN292","v":5.4669444444444455},5.260644654088051,180.38750518867923,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.408494188183882},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F292*BT292+BU292","v":3.5061333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.6182689382415574},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC292*Bilans!F292+CD292","v":12.234166666666667},{"v":0.13517471561882705,"d":"13.52%"},1.6537499999999998,null,10.580416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN292*Bilans!F292+CO292","v":3.9538333333333333},3.804632075471698,130.4608338679245,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.626380454808064}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R309*Bilans!F309+S309","v":12.533499999999998},{"v":0.15019747077831413,"d":"15.02%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.8825},null,10.650999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC309*Bilans!F309+AD309","v":5.0405},4.850292452830188,192.94463377358488,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.580021823231823},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ309*Bilans!F309+AK309","v":11.065000000000001},{"v":0.1701310438319024,"d":"17.01%"},1.8825,null,9.182500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU309*Bilans!F309+AV309","v":3.7809999999999997},3.6383207547169807,144.7323996226415,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.104363924887597},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB309*Bilans!F309+BC309","v":12.533499999999998},{"v":0.15019747077831413,"d":"15.02%"},1.8825,null,10.650999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W309<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM309*Bilans!F309+BN309","v":5.280555555555556},5.081289308176101,202.1336886792453,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.099051025775909},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F309*BT309+BU309","v":3.3516},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.738990332975295},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC309*Bilans!F309+CD309","v":11.065000000000001},{"v":0.1701310438319024,"d":"17.01%"},1.8825,null,9.182500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN309*Bilans!F309+CO309","v":3.7809999999999997},3.6383207547169807,144.7323996226415,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":14.104363924887597}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R315*Bilans!F315+S315","v":15.775166666666664},{"v":0.09556158941796711,"d":"9.56%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.5075000000000005},null,14.267666666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.265499999999999},5.066801886792453,155.95616207547175,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.836540856965712},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ315*Bilans!F315+AK315","v":12.981666666666666},{"v":0.11612530491719096,"d":"11.61%"},1.5075000000000005,null,11.474166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU315*Bilans!F315+AV315","v":4.064333333333333},3.910962264150943,120.37941849056607,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.15253978898211},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB315*Bilans!F315+BC315","v":15.775166666666664},{"v":0.09556158941796711,"d":"9.56%"},1.5075000000000005,null,14.267666666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W315<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM315*Bilans!F315+BN315","v":5.586111111111111},5.375314465408805,165.45217924528308,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.386767835727033},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F315*BT315+BU315","v":3.6049333333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.5465103376853944},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC315*Bilans!F315+CD315","v":12.981666666666666},{"v":0.11612530491719096,"d":"11.61%"},1.5075000000000005,null,11.474166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN315*Bilans!F315+CO315","v":4.064333333333333},3.910962264150943,120.37941849056607,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.15253978898211}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.527783333333334},{"v":0.19718665195824003,"d":"19.72%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.2731250000000003},null,9.254658333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.6122499999999995},4.438202830188679,218.15986011792458,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.287303313108001},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":10.780316666666666},{"v":0.21085883376957082,"d":"21.09%"},2.2731250000000003,null,8.507191666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.5016583333333333},3.369520283018868,165.6287695117925,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.818687728209454},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.527783333333334},{"v":0.19718665195824003,"d":"19.72%"},2.2731250000000003,null,9.254658333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W325<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.332268518518518},4.168786687631027,204.9167096305032,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.21064874538679},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.112125},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.949752982287023},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.429166666666665},{"v":0.1988880787458987,"d":"19.89%"},2.2731250000000003,null,9.156041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.112125},2.9946863207547167,147.20380609669814,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":21.17415422127401}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R342*Bilans!F342+S342","v":10.880629629629631},{"v":0.2568785166980396,"d":"25.69%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.795},null,8.085629629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC342*Bilans!F342+AD342","v":4.022592592592592},3.8707966457023057,238.75073710691822,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":20.555768562097523},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":10.745296296296296},{"v":0.26011381379621745,"d":"26.01%"},2.795,null,7.950296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU342*Bilans!F342+AV342","v":3.1437037037037037},3.0250733752620547,186.58652578616352,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":26.302568608970446},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB342*Bilans!F342+BC342","v":10.880629629629631},{"v":0.2568785166980396,"d":"25.69%"},2.795,null,8.085629629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W342<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM342*Bilans!F342+BN342","v":4.022592592592592},3.8707966457023057,238.75073710691822,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":20.555768562097523},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.8103999999999996},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.2664389410760037},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC342*Bilans!F342+CD342","v":10.741777777777777},{"v":0.2601990152674914,"d":"26.02%"},2.795,null,7.946777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN342*Bilans!F342+CO342","v":2.8103999999999996},2.7043471698113204,166.80413343396225,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":29.42196212387603}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.635449074074074},{"v":0.2873056867385756,"d":"28.73%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.055625},null,7.579824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.8102314814814813},3.6664491614255765,249.08022378144656,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.902186050201667},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":10.430615740740741},{"v":0.2929477104659405,"d":"29.29%"},3.055625,null,7.374990740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.989259259259259},2.8764570230607966,195.41210786163523,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.46669889291363},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.635449074074074},{"v":0.2873056867385756,"d":"28.73%"},3.055625,null,7.579824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W352<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.8102314814814813},3.6664491614255765,249.08022378144656,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.902186050201667},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F352*BT352+BU352","v":2.6853},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.4186124455368123},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.417444444444444},{"v":0.29331809891528104,"d":"29.33%"},3.055625,null,7.361819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN352*Bilans!F352+CO352","v":2.6853},2.583967924528302,175.54186095283018,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":33.91533972543324}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":10.910615740740742},{"v":0.25325105985378665,"d":"25.33%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.763125},null,8.147490740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.048564814814815},3.895788784067086,237.31197378144654,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.170587872057194},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":10.783782407407406},{"v":0.25622966929507063,"d":"25.62%"},2.763125,null,8.020657407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU358*Bilans!F358+AV358","v":3.1625925925925924},3.043249475890985,185.37954182389936,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":25.821198893657478},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":10.910615740740742},{"v":0.25325105985378665,"d":"25.33%"},2.763125,null,8.147490740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W358<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.048564814814815},3.895788784067086,237.31197378144654,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.170587872057194},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F358*BT358+BU358","v":2.8257},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.248752521499098},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.781444444444444},{"v":0.2562852328589243,"d":"25.63%"},2.763125,null,8.018319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN358*Bilans!F358+CO358","v":2.8257},2.7190698113207548,165.63213755660377,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":28.89971771700505}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R369*Bilans!F369+S369","v":10.983883333333335},{"v":0.244847374865902,"d":"24.48%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.689375},null,8.294508333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC369*Bilans!F369+AD369","v":4.112749999999999},3.957551886792452,234.06940634433957,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.278850203992608},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":10.858016666666666},{"v":0.24768565775517631,"d":"24.77%"},2.689375,null,8.168641666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.2075083333333336},3.086470283018868,182.54928488915095,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":24.71983949425039},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.983883333333335},{"v":0.244847374865902,"d":"24.48%"},2.689375,null,8.294508333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W369<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM369*Bilans!F369+BN369","v":3.993101851851851},3.8424187631027245,227.25985774371063,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.85651609154404},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.8623749999999997},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2071269487750564},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC369*Bilans!F369+CD369","v":10.874166666666666},{"v":0.24731780213043147,"d":"24.73%"},2.689375,null,8.184791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.8623749999999997},2.7543608490566034,162.9066724174528,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":27.70045545271692}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R370*Bilans!F370+S370","v":10.800666666666668},{"v":0.2666502067773594,"d":"26.67%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.88},null,7.920666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9533333333333327},3.804150943396226,242.4004981132075,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.60765995436961},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":10.642666666666667},{"v":0.27060886995740413,"d":"27.06%"},2.88,null,7.762666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU370*Bilans!F370+AV370","v":3.0933333333333333},2.976603773584906,189.6691924528302,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":27.614961967545636},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB370*Bilans!F370+BC370","v":10.800666666666668},{"v":0.2666502067773594,"d":"26.67%"},2.88,null,7.920666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W370<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9533333333333327},3.804150943396226,242.4004981132075,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.60765995436961},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F370*BT370+BU370","v":2.7695999999999996},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.3145580589254773},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC370*Bilans!F370+CD370","v":10.636},{"v":0.27077848815344113,"d":"27.08%"},2.88,null,7.755999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN370*Bilans!F370+CO370","v":2.7695999999999996},2.6650867924528296,169.8193304150943,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":30.842822917728622}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R371*Bilans!F371+S371","v":11.081883333333334},{"v":0.2359143226256668,"d":"23.59%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.614375},null,8.467508333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC371*Bilans!F371+AD371","v":4.20275},4.044155660377358,231.9121063443396,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.29184042661143},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":10.844016666666667},{"v":0.24108917206262745,"d":"24.11%"},2.614375,null,8.229641666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.2605083333333336},3.1374702830188683,179.918233379717,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.57792849875899},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB371*Bilans!F371+BC371","v":11.081883333333334},{"v":0.2359143226256668,"d":"23.59%"},2.614375,null,8.467508333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W371<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM371*Bilans!F371+BN371","v":4.054212962962962},3.901223794549266,223.71567849842765,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.962011383032394},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.907375},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.1574874242228814},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC371*Bilans!F371+CD371","v":10.974166666666665},{"v":0.23822993393575825,"d":"23.82%"},2.614375,null,8.359791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.907375},2.7976627358490567,160.43196958726415,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":26.441732612043914}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1879977652434075},{"$f":"SUM(AF7:AF372)/229","v":4.035753292688182},{"$f":"SUM(AG7:AG372)/Z373","v":3.816844723460597},{"$f":"SUM(AH7:AH372)","v":4065.55269504766},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.462994290231282},{"$f":"SUM(AX7:AX372)/229","v":3.33861621113125},{"$f":"SUM(AY7:AY372)/AR373","v":3.0148909027800075},{"$f":"SUM(AZ7:AZ372)","v":5189.649240756573},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11600.350472126625},{"$f":"SUM(BK7:BK372)","v":42.774327873370225},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9452477519003697},{"$f":"SUM(BP7:BP372)/229","v":3.796951598418062},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.617597516597524},{"$f":"SUM(BR7:BR372)","v":4561.843706408953},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1312.7923747278446},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":995.9593111536018},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11643.124799999996},{"$f":"SUM(CL7:CL372)","v":42.774327873370225},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.00740229621543},{"$f":"SUM(CQ7:CQ372)/229","v":2.890073748386477},{"$f":"SUM(CR7:CR372)/CK373","v":2.6790836495258046},{"$f":"SUM(CS7:CS372)","v":5969.536510291953}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.596691437610533},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A08","index":42,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5474.582147174225},null,null,"COP",{"$f":"K13","v":3.543442298132037},{"$f":"L13","v":3.0926591465437725},{"$f":"M13","v":3.366208208561531},{"$f":"N13","v":3.0838402817997714},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9978578321859938},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9978615435377319},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.543442298132037},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":0.002142167814006224},{"$f":"1-N3","v":2.138456462268068E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.543736336808379},{"$f":"L14","v":3.0929531852201144},{"$f":"M14","v":3.368354975109741},{"$f":"N14","v":3.0859833210581904}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.543736336808379},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R7*Bilans!F7+S7","v":6.876716666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3848130042680252,"d":"38.48%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":4.230466666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC7*Bilans!F7+AD7","v":3.771666666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6293396226415098},{"$f":"AF7*Z7","v":210.90092547169814},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":20.65441865301136},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.89395},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3838510578115594,"d":"38.39%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":4.2477},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1637166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0443311320754716},{"$f":"AX7*AR7","v":176.90608208490565},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":24.62343836719718},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB7*Bilans!F7+BC7","v":6.876716666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3848130042680252,"d":"38.48%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":4.230466666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W7<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM7*Bilans!F7+BN7","v":3.562037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4276205450733754},{"$f":"BP7*BJ7","v":199.17902987421385},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":21.86995293506017},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F7*BT7+BU7","v":3.0056966666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.054200412771748},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC7*Bilans!F7+CD7","v":6.941083333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.38124452234881684,"d":"38.12%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":4.294833333333333},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN7*Bilans!F7+CO7","v":3.0056966666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8922741509433965},{"$f":"CQ7*CK7","v":168.07005091132078},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":25.917978755765276}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R8*Bilans!F8+S8","v":6.691629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4655069351428541,"d":"46.55%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":3.576629629629629},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.392592592592593},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.392592592592593},{"$f":"AF8*Z8","v":235.31022222222222},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":26.37345851528384},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":6.620148148148148},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4705332766414537,"d":"47.05%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":3.505148148148148},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.889444444444444},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.889444444444444},{"$f":"AX8*AR8","v":200.41186666666664},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":30.96595270140358},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB8*Bilans!F8+BC8","v":6.691629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4655069351428541,"d":"46.55%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":3.576629629629629},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W8<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.392592592592593},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.392592592592593},{"$f":"BP8*BJ8","v":235.31022222222222},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":26.37345851528384},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F8*BT8+BU8","v":2.7411333333333334},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.34897974073984},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC8*Bilans!F8+CD8","v":6.584074074074074},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.4731113236204084,"d":"47.31%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":3.469074074074074},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN8*Bilans!F8+CO8","v":2.7411333333333334},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7411333333333334},{"$f":"CQ8*CK8","v":190.125008},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":32.64138920641098}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3322.833846265253},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R9*Bilans!F9+S9","v":6.663481481481481},{"v":0.48529436286225647,"d":"48.53%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.23375},null,3.429731481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},3.3046296296296296,238.62730555555558,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":28.188000000000006},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":6.574407407407407},{"v":0.4918694263389462,"d":"49.19%"},3.23375,null,3.340657407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.823472222222222},2.823472222222222,203.88292916666668,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":32.99161198288161},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB9*Bilans!F9+BC9","v":6.663481481481481},{"v":0.48529436286225647,"d":"48.53%"},3.23375,null,3.429731481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W9<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},3.3046296296296296,238.62730555555558,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":28.188000000000006},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F9*BT9+BU9","v":2.676216666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4302155405952433},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC9*Bilans!F9+CD9","v":6.513703703703704},{"v":0.496453346221641,"d":"49.65%"},3.23375,null,3.2799537037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN9*Bilans!F9+CO9","v":2.676216666666667},2.676216666666667,193.24960550000003,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":34.80693516344591}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.483481481481481},{"v":0.6158920961531871,"d":"61.59%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.993125},null,2.4903564814814807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.3799615653389234,215.23182416142555,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":49.01808150981069},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.281907407407407},{"v":0.635654864204373,"d":"63.57%"},3.993125,null,2.288782407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.401597222222222},2.0844051362683436,188.50317849842764,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":55.96855811287025},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.483481481481481},{"v":0.6158920961531871,"d":"61.59%"},3.993125,null,2.4903564814814807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W10<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.3799615653389234,215.23182416142555,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":49.01808150981069},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F10*BT10+BU10","v":2.261091666666667},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.059985773833435},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.063703703703704},{"v":0.6585290434888835,"d":"65.85%"},3.993125,null,2.0705787037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN10*Bilans!F10+CO10","v":2.261091666666667},1.962456918238994,177.47479140094342,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":59.446476972694825}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5039744202336367},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.5079259259259254},{"v":0.597732679240129,"d":"59.77%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.89},null,2.6179259259259253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":2.818518518518519},2.7653389238294905,243.239211740042,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":41.0323664207015},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.321629629629629},{"v":0.615347660003281,"d":"61.53%"},3.89,null,2.431629629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.4588888888888887},2.134129979035639,187.71807295597483,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":53.16845792648187},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.5079259259259254},{"v":0.597732679240129,"d":"59.77%"},3.89,null,2.6179259259259253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W11<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":2.818518518518519},2.7653389238294905,243.239211740042,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":41.0323664207015},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F11*BT11+BU11","v":2.317466666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.9612220240492495},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.1248148148148145},{"v":0.6351212432726614,"d":"63.51%"},3.89,null,2.2348148148148144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN11*Bilans!F11+CO11","v":2.317466666666667},2.0113861635220123,176.9215269433962,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":56.4130359738145}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.474296296296296},{"v":0.6227510783382723,"d":"62.28%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.031875},null,2.4424212962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},2.355048916841369,215.1690442872117,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":50.046030533445126},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.266981481481481},{"v":0.6433519888185287,"d":"64.34%"},4.031875,null,2.2351064814814805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.380069444444444},2.065720649895178,188.73456717767294,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":57.05556073420707},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":2.8704074074074075},{"v":1,"d":"100.00%"},4.031875,null,-1.1614675925925928,0.28807132973928823,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":65.04536295836994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":26.31963704163007},null,{"$f":"IF(Bilans!W12<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W12<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,129.87424894882287,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":75.97652108106479},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F12*BT12+BU12","v":2.239908333333333},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.098382002239675},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.04074074074074},{"v":0.6674471183323115,"d":"66.74%"},4.031875,null,2.00886574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":26.31963704163007},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN12*Bilans!F12+CO12","v":2.239908333333333},1.9440713836477985,177.62008196698113,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":94.57811486521155}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3943.0940581715577},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.543442298132037},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0926591465437725},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.366208208561531},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0838402817997714},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R13*Bilans!F13+S13","v":6.486296296296295},{"v":0.6137940387140982,"d":"61.38%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.98125},null,2.505046296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.38759608665269,215.24178721174005,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":48.70735910906883},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":6.286481481481481},{"v":0.6333033846878959,"d":"63.33%"},3.98125,null,2.3052314814814805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4081944444444443},2.0901310272536686,188.42531210691823,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":55.639334799409234},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB13*Bilans!F13+BC13","v":6.486296296296295},{"v":0.6137940387140982,"d":"61.38%"},3.98125,null,2.505046296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W13<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.38759608665269,215.24178721174005,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":48.70735910906883},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F13*BT13+BU13","v":2.2675833333333335},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.048362794458123},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC13*Bilans!F13+CD13","v":6.0707407407407405},{"v":0.6558095906290038,"d":"65.58%"},3.98125,null,2.0894907407407404,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN13*Bilans!F13+CO13","v":2.2675833333333335},1.9680911949685533,177.4234212264151,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":59.08948746750436}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.543736336808379},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0929531852201144},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.368354975109741},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0859833210581904},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.588814814814814},{"v":0.5386021765281229,"d":"53.86%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.54875},null,3.040064814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},3.0133473095737253,240.374714884696,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":34.14916683286564},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.453074074074074},{"v":0.5499317006537223,"d":"54.99%"},3.54875,null,2.904324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.648472222222222},2.5985010482180293,207.28242861635215,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.60102308620112},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.588814814814814},{"v":0.5386021765281229,"d":"53.86%"},3.54875,null,3.040064814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W14<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},3.0133473095737253,240.374714884696,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":34.14916683286564},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F14*BT14+BU14","v":2.504016666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.666109783614326},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.327037037037037},{"v":0.5608865538839782,"d":"56.09%"},3.54875,null,2.778287037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN14*Bilans!F14+CO14","v":2.504016666666667},2.4567710691823903,195.97662818867923,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":41.885587668632894}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.952789009907362},{"$nulls":4},{"$f":"F11","v":3.5039744202336367},{"$f":"F15","v":2.952789009907362},{"$f":"F28","v":3.2870863890700153},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.505407407407406},{"v":0.5995973435204901,"d":"59.96%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.900625},null,2.6047824074074066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.7576170510132783,243.26318815513636,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":41.26655293133813},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.317537037037036},{"v":0.6174281174977356,"d":"61.74%"},3.900625,null,2.4169120370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.452986111111111},2.1290068134171904,187.81033604559747,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":53.450909260993896},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.505407407407406},{"v":0.5995973435204901,"d":"59.96%"},3.900625,null,2.6047824074074066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W15<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.7576170510132783,243.26318815513636,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":41.26655293133813},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F15*BT15+BU15","v":2.311658333333334},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.971175094358667},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.118518518518519},{"v":0.6375113498789345,"d":"63.75%"},3.900625,null,2.217893518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN15*Bilans!F15+CO15","v":2.311658333333334},2.0063449685534596,176.98972140094344,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":56.71873570278692}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.7206440325269434},{"$f":"F19","v":3.7206440325269434},{"$f":"F19","v":3.7206440325269434},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.704074074074073},{"v":0.4568117783547871,"d":"45.68%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0625},null,3.6415740740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},3.4314814814814816,233.68388888888887,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.60089584457636},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.640370370370371},{"v":0.4611941547214011,"d":"46.12%"},3.0625,null,3.5778703703703707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.918611111111111},2.918611111111111,198.75741666666664,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":30.099590749024465},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.704074074074073},{"v":0.4568117783547871,"d":"45.68%"},3.0625,null,3.6415740740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W16<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},3.4314814814814816,233.68388888888887,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.60089584457636},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F16*BT16+BU16","v":2.7698333333333336},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.3142788374751793},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.615185185185185},{"v":0.46295000279939535,"d":"46.30%"},3.0625,null,3.552685185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN16*Bilans!F16+CO16","v":2.7698333333333336},2.7698333333333336,188.62565,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":31.716348757446294}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":696.9911099483064},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.684814814814814},{"v":0.470282287107319,"d":"47.03%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.14375},null,3.5410648148148143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},3.3712962962962965,236.15930555555562,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.80408129634716},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.609074074074074},{"v":0.4756717756171369,"d":"47.57%"},3.14375,null,3.465324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.873472222222222},2.873472222222222,201.28672916666667,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.447841848325204},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.684814814814814},{"v":0.470282287107319,"d":"47.03%"},3.14375,null,3.5410648148148143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W17<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},3.3712962962962965,236.15930555555562,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.80408129634716},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F17*BT17+BU17","v":2.725416666666667},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.3682923100443354},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.567037037037037},{"v":0.4787166544470137,"d":"47.87%"},3.14375,null,3.4232870370370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN17*Bilans!F17+CO17","v":2.725416666666667},2.725416666666667,190.91543750000005,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":33.15621464607859}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5474.582147174225},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.678444444444444},{"v":0.474755016138156,"d":"47.48%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.1706250000000002},null,3.5078194444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},3.3513888888888888,236.92643749999996,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":27.211569001243266},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.598722222222222},{"v":0.4804907515764837,"d":"48.05%"},3.1706250000000002,null,3.428097222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.8585416666666665},2.8585416666666665,202.08460312499997,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":31.903173238102177},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.678444444444444},{"v":0.474755016138156,"d":"47.48%"},3.1706250000000002,null,3.5078194444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W18<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},3.3513888888888888,236.92643749999996,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":27.211569001243266},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F18*BT18+BU18","v":2.710725},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.386547879257394},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.551111111111111},{"v":0.4839827849389417,"d":"48.40%"},3.1706250000000002,null,3.380486111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN18*Bilans!F18+CO18","v":2.710725},2.710725,191.63470387499999,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":33.64286307168746}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7206440325269434},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6019.0257910816645},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.661555555555555},{"v":0.48665435166961335,"d":"48.67%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.241875},null,3.4196805555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.298611111111111},3.298611111111111,238.8359375,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.315690105263158},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.5712777777777776},{"v":0.49334012495455815,"d":"49.33%"},3.241875,null,3.3294027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.8189583333333332},2.8189583333333332,204.106678125,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.133675264208115},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.661555555555555},{"v":0.48665435166961335,"d":"48.67%"},3.241875,null,3.4196805555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W19<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.298611111111111},3.298611111111111,238.8359375,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.315690105263158},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F19*BT19+BU19","v":2.6717750000000002},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.435918069448213},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.5088888888888885},{"v":0.49806888016387846,"d":"49.81%"},3.241875,null,3.2670138888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN19*Bilans!F19+CO19","v":2.6717750000000002},2.6717750000000002,193.44986887500002,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":34.95895051042846}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6350.393273949891},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.552518518518518},{"v":0.564954526955991,"d":"56.50%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.7018750000000002},null,2.8506435185185177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.9020614954577226,242.16252148846965,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":37.09227050098124},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.394092592592592},{"v":0.5789523605411245,"d":"57.90%"},3.7018750000000002,null,2.692217592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.5634027777777777},2.5150366876310275,209.86723639937108,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.80019076039502},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.552518518518518},{"v":0.564954526955991,"d":"56.50%"},3.7018750000000002,null,2.8506435185185177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W20<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.9020614954577226,242.16252148846965,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":37.09227050098124},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F20*BT20+BU20","v":2.4203083333333337},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.792905173927564},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.236296296296296},{"v":0.593601526309538,"d":"59.36%"},3.7018750000000002,null,2.534421296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN20*Bilans!F20+CO20","v":2.4203083333333337},2.3746421383647807,198.1520132358491,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":45.330640883061875}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R21*Bilans!F21+S21","v":6.364375},{"v":0.6516743592261612,"d":"65.17%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.1475},null,2.216875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.6683125},2.315893867924528,218.01824872641507,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":52.43789522567086},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ21*Bilans!F21+AK21","v":5.92275},{"v":0.7002659237685197,"d":"70.03%"},4.1475,null,1.7752499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU21*Bilans!F21+AV21","v":2.2064375},1.915021226415094,180.280098254717,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":63.4147540115448},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB21*Bilans!F21+BC21","v":6.1495},{"v":0.6744450768355151,"d":"67.44%"},4.1475,null,2.002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W21<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8087500000000003},1.5698584905660378,147.78647830188683,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":77.35767314684055},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F21*BT21+BU21","v":2.2064375},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.160552927513243},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC21*Bilans!F21+CD21","v":3.7763750000000003},{"v":1,"d":"100.00%"},4.1475,null,-0.3711249999999997,0.08948161543098244,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.05051838456903},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN21*Bilans!F21+CO21","v":1.725375},1.269615566037736,119.4080021349671,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":95.56055546383242}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.7391851851851845},{"v":0.4324521318106377,"d":"43.25%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.914375},null,3.8248101851851843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.5412037037037036,228.56699305555557,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.512640606615243},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.697425925925926},{"v":0.4351485230644167,"d":"43.51%"},2.914375,null,3.783050925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.0009027777777777},3.0009027777777777,193.69326979166667,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.746000509106057},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.7391851851851845},{"v":0.4324521318106377,"d":"43.25%"},2.914375,null,3.8248101851851843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W22<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.5412037037037036,228.56699305555557,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.512640606615243},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F22*BT22+BU22","v":2.8508083333333336},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.2201393172112},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.702962962962963},{"v":0.4347890650900652,"d":"43.48%"},2.914375,null,3.788587962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN22*Bilans!F22+CO22","v":2.8508083333333336},2.8508083333333336,184.00542387500002,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":29.206821457072117}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.629259259259259},{"v":0.5095780490530197,"d":"50.96%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.378125},null,3.251134259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},3.1373515024458425,237.41907494758917,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":31.115655967747326},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.518796296296296},{"v":0.5182130022868343,"d":"51.82%"},3.378125,null,3.140671296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.7432638888888885},2.6915041928721175,203.67957979559753,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.26996021723764},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.629259259259259},{"v":0.5095780490530197,"d":"50.96%"},3.378125,null,3.251134259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W23<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},3.1373515024458425,237.41907494758917,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":31.115655967747326},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F23*BT23+BU23","v":2.597291666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.534450950509344},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.428148148148148},{"v":0.5255207132979949,"d":"52.55%"},3.378125,null,3.0500231481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN23*Bilans!F23+CO23","v":2.597291666666667},2.5482861635220133,192.8415554245284,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":38.308393852077174}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R24*Bilans!F24+S24","v":6.44359375},{"v":0.6323140716312229,"d":"63.23%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.074375},null,2.36921875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.692078125},2.3365206367924527,215.85945903007072,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":51.0060335540645},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ24*Bilans!F24+AK24","v":6.0031875},{"v":0.6787019395945904,"d":"67.87%"},4.074375,null,1.9288125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU24*Bilans!F24+AV24","v":2.2241093750000003},1.9303590801886794,178.33622362323112,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":61.73807309899632},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB24*Bilans!F24+BC24","v":6.232375},{"v":0.6537435568302613,"d":"65.37%"},4.074375,null,2.1580000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W24<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.8629166666666672},1.6168710691823902,149.3746337264151,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":73.70819620160842},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F24*BT24+BU24","v":2.2241093750000003},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.127494853979472},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC24*Bilans!F24+CD24","v":3.8165937500000005},{"v":1,"d":"100.00%"},4.074375,null,-0.2577812499999994,0.06326890627396825,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.32173109372603},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN24*Bilans!F24+CO24","v":1.73634375},1.2776869103773587,117.95826736183214,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":93.21143712408576}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.531481481481481},{"v":0.5803622058406578,"d":"58.04%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.790625},null,2.740856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":2.89212962962963},2.837561146051713,242.8242950733753,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.903743150558405},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.359907407407407},{"v":0.596018897316814,"d":"59.60%"},3.790625,null,2.569282407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.514097222222222},2.46666142557652,211.08455149371068,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":44.75350725290508},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.531481481481481},{"v":0.5803622058406578,"d":"58.04%"},3.790625,null,2.740856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W25<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":2.89212962962963},2.837561146051713,242.8242950733753,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.903743150558405},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F25*BT25+BU25","v":2.3717916666666667},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.8704917168806987},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.183703703703704},{"v":0.6130023658361284,"d":"61.30%"},3.790625,null,2.393078703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN25*Bilans!F25+CO25","v":2.3717916666666667},2.0585361635220125,176.1592321933962,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":53.62633504146333}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11616.805162958366},null,{"$f":"F26/F28","v":3534.073580051238},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R26*Bilans!F26+S26","v":6.407708333333334},{"v":0.6410248073609259,"d":"64.10%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.1075},null,2.300208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6813125},2.327176886792453,216.84634231132077,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":51.65150989690116},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.96675},{"v":0.6883982067289562,"d":"68.84%"},4.1075,null,1.8592500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU26*Bilans!F26+AV26","v":2.2161041666666668},1.9234111635220126,179.22345221698114,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":62.4942821793206},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB26*Bilans!F26+BC26","v":6.194833333333333},{"v":0.6630525437864887,"d":"66.31%"},4.1075,null,2.0873333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W26<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.83837962962963},1.5955747728860938,148.67565733752625,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":75.33473331530362},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F26*BT26+BU26","v":2.2161041666666668},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.142404557547498},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.7983750000000005},{"v":1,"d":"100.00%"},4.1075,null,-0.30912499999999943,0.07525867315885561,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.10474132684115},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.731375},1.2740306603773586,118.61829507689858,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":94.271762875825}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":26.31963704163007},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R27*Bilans!F27+S27","v":6.54274074074074},{"v":0.5721035187428534,"d":"57.21%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.743125},null,2.79961574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.872082459818309,242.50428249475894,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.92410264115135},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":6.378203703703703},{"v":0.5868619401143362,"d":"58.69%"},3.743125,null,2.6350787037037033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.540486111111111},2.492552410901468,210.45866281446544,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":43.69863980537408},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB27*Bilans!F27+BC27","v":6.54274074074074},{"v":0.5721035187428534,"d":"57.21%"},3.743125,null,2.79961574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W27<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.872082459818309,242.50428249475894,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.92410264115135},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F27*BT27+BU27","v":2.3977583333333334},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.828575996329905},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC27*Bilans!F27+CD27","v":6.2118518518518515},{"v":0.6025779573098021,"d":"60.26%"},3.743125,null,2.4687268518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN27*Bilans!F27+CO27","v":2.3977583333333334},2.0810732704402515,175.71542158962265,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":52.338930852231705}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2870863890700153},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R28*Bilans!F28+S28","v":6.677259259259259},{"v":0.4755880933627681,"d":"47.56%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.175625},null,3.5016342592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.347685185185185},3.347685185185185,237.06632638888888,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":27.28791536440326},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":6.596796296296296},{"v":0.48138897388462976,"d":"48.14%"},3.175625,null,3.421171296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.8557638888888888},2.8557638888888888,202.23091979166665,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":31.98841135131192},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB28*Bilans!F28+BC28","v":6.677259259259259},{"v":0.4755880933627681,"d":"47.56%"},3.175625,null,3.5016342592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W28<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.347685185185185},3.347685185185185,237.06632638888888,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":27.28791536440326},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F28*BT28+BU28","v":2.707991666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.3899661188026795},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC28*Bilans!F28+CD28","v":6.548148148148148},{"v":0.48496535633484167,"d":"48.50%"},3.175625,null,3.372523148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN28*Bilans!F28+CO28","v":2.707991666666667},2.707991666666667,191.76642987500003,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":33.733984902710795}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R29*Bilans!F29+S29","v":7.884041666666667},{"v":0.2564515873309481,"d":"25.65%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.021875},null,5.862166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC29*Bilans!F29+AD29","v":4.604166666666667},4.430424528301887,191.0620577830189,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.556640936917756},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":8.217625},{"v":0.24604128321747465,"d":"24.60%"},2.021875,null,6.19575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6715416666666667},3.532992924528302,152.36031987028306,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.74621041943566},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB29*Bilans!F29+BC29","v":7.884041666666667},{"v":0.2564515873309481,"d":"25.65%"},2.021875,null,5.862166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W29<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM29*Bilans!F29+BN29","v":4.024537037037037},3.872667714884696,167.00879520440256,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.365097678321304},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F29*BT29+BU29","v":3.443591666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.6658212960789482},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC29*Bilans!F29+CD29","v":8.231458333333334},{"v":0.24562779985320543,"d":"24.56%"},2.021875,null,6.209583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN29*Bilans!F29+CO29","v":3.443591666666667},3.313644811320755,142.9009324882076,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":16.788537446723648}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11641.520069602188},null,{"$f":"F30/F32","v":3957.0271784264764},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R30*Bilans!F30+S30","v":7.270975},{"v":0.3303374031680758,"d":"33.03%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.401875},null,4.8690999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC30*Bilans!F30+AD30","v":4.0975},3.9428773584905663,205.99562759433965,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":17.093113447941715},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":7.412025},{"v":0.3240511196332986,"d":"32.41%"},2.401875,null,5.010149999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3624750000000003},3.2355891509433965,169.04335519103776,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.82960686784026},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB30*Bilans!F30+BC30","v":7.270975},{"v":0.3303374031680758,"d":"33.03%"},2.401875,null,4.8690999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W30<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM30*Bilans!F30+BN30","v":3.743055555555556},3.6018081761006293,188.1764681603774,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":18.711726639746807},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F30*BT30+BU30","v":3.1770850000000004},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.8894411071784356},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC30*Bilans!F30+CD30","v":7.446125},{"v":0.32256710705232583,"d":"32.26%"},2.401875,null,5.04425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN30*Bilans!F30+CO30","v":3.1770850000000004},3.0571950000000006,159.72315277500005,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.04506091368068}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":26.31963704163007},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R31*Bilans!F31+S31","v":7.013850000000001},{"v":0.3651703415385273,"d":"36.52%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.56125},null,4.4526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC31*Bilans!F31+AD31","v":3.8850000000000007},3.738396226415095,209.61187641509437,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":19.34794912559618},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":7.07415},{"v":0.36205763236572586,"d":"36.21%"},2.56125,null,4.5129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2328500000000004},3.110855660377359,174.4256768773585,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.250934114772157},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB31*Bilans!F31+BC31","v":7.013850000000001},{"v":0.3651703415385273,"d":"36.52%"},2.56125,null,4.4526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W31<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM31*Bilans!F31+BN31","v":3.6250000000000004},3.4882075471698117,195.58379716981133,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":20.73566409736308},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F31*BT31+BU31","v":3.06531},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9948031357350477},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC31*Bilans!F31+CD31","v":7.116750000000001},{"v":0.3598903994098429,"d":"35.99%"},2.56125,null,4.5555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN31*Bilans!F31+CO31","v":3.06531},2.949637924528302,165.3861984283019,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":24.521755500403277}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.704814814814815},{"v":0.45629522731039057,"d":"45.63%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.059375},null,3.6454398148148144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},3.4337962962962965,233.5839930555556,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.555461776998786},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.641574074074074},{"v":0.46064004795828745,"d":"46.06%"},3.059375,null,3.582199074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.920347222222222},2.920347222222222,198.65661979166666,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.04856728414145},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.704814814814815},{"v":0.45629522731039057,"d":"45.63%"},3.059375,null,3.6454398148148144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W37<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},3.4337962962962965,233.5839930555556,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.555461776998786},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F37*BT37+BU37","v":2.771541666666667},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3122359697520936},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.617037037037037},{"v":0.4623481753050487,"d":"46.23%"},3.059375,null,3.557662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN37*Bilans!F37+CO37","v":2.771541666666667},2.771541666666667,188.534121875,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":31.661890945171912}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.676814814814814},{"v":0.47590057357134147,"d":"47.59%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.1775},null,3.499314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},3.3462962962962965,237.11855555555556,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":27.31658882125069},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.596074074074074},{"v":0.4817259424798141,"d":"48.17%"},3.1775,null,3.4185740740740735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.854722222222222},2.854722222222222,202.28561666666667,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":32.02041841004184},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.676814814814814},{"v":0.47590057357134147,"d":"47.59%"},3.1775,null,3.499314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W44<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},3.3462962962962965,237.11855555555556,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":27.31658882125069},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F44*BT44+BU44","v":2.7069666666666667},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.3912497383294955},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.547037037037037},{"v":0.4853340498953443,"d":"48.53%"},3.1775,null,3.3695370370370368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN44*Bilans!F44+CO44","v":2.7069666666666667},2.7069666666666667,191.815658,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":33.768203031683676}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R61*Bilans!F61+S61","v":6.639333333333333},{"v":0.5024036047795963,"d":"50.24%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.335625},null,3.3037083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},3.1682389937106925,236.52488207547177,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":30.396996625310166},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":6.535166666666666},{"v":0.5104116191884931,"d":"51.04%"},3.335625,null,3.1995416666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.7668749999999998},2.714669811320755,202.66367476415095,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":35.475750899202446},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB61*Bilans!F61+BC61","v":6.639333333333333},{"v":0.5024036047795963,"d":"50.24%"},3.335625,null,3.3037083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W61<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},3.1682389937106925,236.52488207547177,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":30.396996625310166},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F61*BT61+BU61","v":2.620525},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.503114833859627},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC61*Bilans!F61+CD61","v":6.453333333333333},{"v":0.5168840392561983,"d":"51.69%"},3.335625,null,3.1177083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN61*Bilans!F61+CO61","v":2.620525},2.5710811320754723,191.94406191509438,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":37.45698601205131}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R71*Bilans!F71+S71","v":7.166108333333334},{"v":0.3442419351275041,"d":"34.42%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.466875},null,4.699233333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC71*Bilans!F71+AD71","v":4.010833333333334},3.8594811320754725,207.6593823113208,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.98388115520465},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":7.274225},{"v":0.33912547384772945,"d":"33.91%"},2.466875,null,4.8073500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3096083333333337},3.184717452830189,171.35372254952833,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.79422539927937},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB71*Bilans!F71+BC71","v":7.166108333333334},{"v":0.3442419351275041,"d":"34.42%"},2.466875,null,4.699233333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W71<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM71*Bilans!F71+BN71","v":3.6949074074074075},3.5554769392033543,191.30243671383647,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.521558200726727},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F71*BT71+BU71","v":3.1314983333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.931504035075861},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC71*Bilans!F71+CD71","v":7.311791666666667},{"v":0.3373831083352803,"d":"33.74%"},2.466875,null,4.844916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN71*Bilans!F71+CO71","v":3.1314983333333335},3.0133285849056604,162.13214451084906,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.033813951681278}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R77*Bilans!F77+S77","v":6.8747},{"v":0.3851077137911473,"d":"38.51%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.6475},null,4.2272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC77*Bilans!F77+AD77","v":3.7700000000000005},3.627735849056604,210.91656226415097,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.674217506631297},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.8913},{"v":0.38418005311044356,"d":"38.42%"},2.6475,null,4.2438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1627},3.043352830188679,176.94053354716982,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":24.644069940240932},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB77*Bilans!F77+BC77","v":6.8747},{"v":0.3851077137911473,"d":"38.51%"},2.6475,null,4.2272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W77<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM77*Bilans!F77+BN77","v":3.5611111111111113},3.426729559748428,199.2300566037736,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":21.88693291731669},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F77*BT77+BU77","v":3.00482},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.055091486345272},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC77*Bilans!F77+CD77","v":6.9385},{"v":0.3815666210275996,"d":"38.16%"},2.6475,null,4.291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN77*Bilans!F77+CO77","v":3.00482},2.891430566037736,168.10777310943396,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":25.93892479416404}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R94*Bilans!F94+S94","v":6.731333333333333},{"v":0.43787758740219873,"d":"43.79%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.9475000000000002},null,3.7838333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.5166666666666666,229.779,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":23.96832227488152},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":6.684666666666667},{"v":0.4409344769123367,"d":"44.09%"},2.9475000000000002,null,3.7371666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.9825},2.9825,194.87655,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":28.261056160938814},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB94*Bilans!F94+BC94","v":6.731333333333333},{"v":0.43787758740219873,"d":"43.79%"},2.9475000000000002,null,3.7838333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W94<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.5166666666666666,229.779,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":23.96832227488152},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F94*BT94+BU94","v":2.8327000000000004},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.2407243972182016},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC94*Bilans!F94+CD94","v":6.683333333333334},{"v":0.44102244389027434,"d":"44.10%"},2.9475000000000002,null,3.7358333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN94*Bilans!F94+CO94","v":2.8327000000000004},2.8327000000000004,185.08861800000003,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":29.755568891869945}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R104*Bilans!F104+S104","v":10.34515},{"v":0.13575201906207257,"d":"13.58%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.4043750000000002},null,8.940775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC104*Bilans!F104+AD104","v":5.2226},5.025520754716981,142.24736496226413,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.265605254088002},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ104*Bilans!F104+AK104","v":10.34515},{"v":0.13575201906207257,"d":"13.58%"},1.4043750000000002,null,8.940775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU104*Bilans!F104+AV104","v":5.2226},5.025520754716981,142.24736496226413,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.265605254088002},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB104*Bilans!F104+BC104","v":10.34515},{"v":0.13575201906207257,"d":"13.58%"},1.4043750000000002,null,8.940775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W104<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM104*Bilans!F104+BN104","v":4.191944444444444},4.03375786163522,114.17551627358489,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.051968723079982},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.8757274999999995},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3685875748488514},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC104*Bilans!F104+CD104","v":10.0688125},{"v":0.1394777189464994,"d":"13.95%"},1.4043750000000002,null,8.6644375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN104*Bilans!F104+CO104","v":4.1398874999999995},3.983665330188679,112.75764717099055,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.165792548710565}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.8233791666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4010174245949543},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.235221666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.167537078932902},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.462776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.0570153260339414},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.257656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.1561156097602994},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.6353124999999995},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9804489988539071},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.8468425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8940165685185768},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.439273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.067906008641054},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":5.062111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8134724408489606},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.922694166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8648324858694418},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.400871666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6997256307083766},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.642790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.9772590085453277},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.899368333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5560988026684213},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.298253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.1357512664058893},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R250*Bilans!F250+S250","v":10.637533333333334},{"v":0.11257309025275283,"d":"11.26%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.1975},null,9.440033333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC250*Bilans!F250+AD250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ250*Bilans!F250+AK250","v":10.637533333333334},{"v":0.11257309025275283,"d":"11.26%"},1.1975,null,{"$f":"AL250-AN250","v":9.440033333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU250*Bilans!F250+AV250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB250*Bilans!F250+BC250","v":10.637533333333334},{"v":0.11257309025275283,"d":"11.26%"},1.1975,null,{"$f":"BD250-BF250","v":9.440033333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W250<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM250*Bilans!F250+BN250","v":4.345185185185185},4.181215932914046,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F250*BT250+BU250","v":4.052536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2652478571034935},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC250*Bilans!F250+CD250","v":10.282583333333333},{"v":0.11645906103362483,"d":"11.65%"},1.1975,null,{"$f":"CE250-CG250","v":9.085083333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN250*Bilans!F250+CO250","v":4.33435},4.170789622641509,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A08'!$C$39+'151.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W260<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.938719166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8587815363058877},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R277*Bilans!F277+S277","v":11.163116666666667},{"v":0.07396007984627953,"d":"7.40%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A08'!$C$39+'151.A08'!$C$40)","v":0.8256250000000005},null,10.337491666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC277*Bilans!F277+AD277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ277*Bilans!F277+AK277","v":11.163116666666667},{"v":0.07396007984627953,"d":"7.40%"},0.8256250000000005,null,10.337491666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU277*Bilans!F277+AV277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB277*Bilans!F277+BC277","v":11.163116666666667},{"v":0.07396007984627953,"d":"7.40%"},0.8256250000000005,null,10.337491666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W277<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM277*Bilans!F277+BN277","v":4.620648148148147},4.446284067085953,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.370365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1005106551911465},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC277*Bilans!F277+CD277","v":10.666854166666667},{"v":0.07740098318584249,"d":"7.74%"},0.8256250000000005,null,9.841229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN277*Bilans!F277+CO277","v":4.6839125},4.50716108490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R286*Bilans!F286+S286","v":10.702900000000001},{"v":0.10756430500144817,"d":"10.76%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.1512499999999999},null,9.551650000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ286*Bilans!F286+AK286","v":10.702900000000001},{"v":0.10756430500144817,"d":"10.76%"},1.1512499999999999,null,9.551650000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB286*Bilans!F286+BC286","v":10.702900000000001},{"v":0.10756430500144817,"d":"10.76%"},1.1512499999999999,null,9.551650000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W286<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.379444444444444},4.214182389937107,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":4.092065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.243366124438395},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC286*Bilans!F286+CD286","v":10.330375},{"v":0.11144319543094998,"d":"11.14%"},1.1512499999999999,null,9.179125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.377825},4.212624056603773,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R292*Bilans!F292+S292","v":9.45491666666667},{"v":0.17490899796402218,"d":"17.49%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.6537499999999998},null,7.80116666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC292*Bilans!F292+AD292","v":4.95675},4.76970283018868,163.5531100471698,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.27397399268377},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ292*Bilans!F292+AK292","v":9.423333333333336},{"v":0.17549522461973818,"d":"17.55%"},1.6537499999999998,null,7.769583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.9406666666666665},3.791962264150943,130.02638603773582,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.665226845263565},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB292*Bilans!F292+BC292","v":9.45491666666667},{"v":0.17490899796402218,"d":"17.49%"},1.6537499999999998,null,7.80116666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W292<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM292*Bilans!F292+BN292","v":4.787222222222224},4.606572327044026,157.95936509433963,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.602389121367471},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F292*BT292+BU292","v":3.6914999999999996},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4867939861844786},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC292*Bilans!F292+CD292","v":9.423333333333336},{"v":0.17549522461973818,"d":"17.55%"},1.6537499999999998,null,7.769583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.9406666666666665},3.791962264150943,130.02638603773582,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.665226845263565}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R309*Bilans!F309+S309","v":8.3315},{"v":0.22594970893596591,"d":"22.59%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.8825},null,6.449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC309*Bilans!F309+AD309","v":4.7585},4.57893396226415,182.14999301886792,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.2070190185983},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ309*Bilans!F309+AK309","v":8.61},{"v":0.2186411149825784,"d":"21.86%"},1.8825,null,6.727499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7779999999999996},3.6354339622641505,144.6175630188679,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.115563790365275},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB309*Bilans!F309+BC309","v":8.3315},{"v":0.22594970893596591,"d":"22.59%"},1.8825,null,6.449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W309<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM309*Bilans!F309+BN309","v":4.617777777777778},4.443522012578617,176.7633056603774,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.54854186717998},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F309*BT309+BU309","v":3.5389999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.5939530940943776},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC309*Bilans!F309+CD309","v":8.61},{"v":0.2186411149825784,"d":"21.86%"},1.8825,null,6.727499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7779999999999996},3.6354339622641505,144.6175630188679,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":14.115563790365275}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R315*Bilans!F315+S315","v":10.173166666666667},{"v":0.14818394796769283,"d":"14.82%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.5075000000000005},null,8.665666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.083499999999999},4.891669811320754,150.56559679245285,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.11710551438044},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ315*Bilans!F315+AK315","v":9.943333333333332},{"v":0.15160911833724447,"d":"15.16%"},1.5075000000000005,null,8.435833333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.044666666666666},3.892037735849056,119.79692150943399,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.201905195900684},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB315*Bilans!F315+BC315","v":10.173166666666667},{"v":0.14818394796769283,"d":"14.82%"},1.5075000000000005,null,8.665666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W315<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM315*Bilans!F315+BN315","v":4.895555555555556},4.710817610062894,144.99896603773593,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.428727937838778},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F315*BT315+BU315","v":3.7889999999999993},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4228028503562955},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC315*Bilans!F315+CD315","v":9.943333333333332},{"v":0.15160911833724447,"d":"15.16%"},1.5075000000000005,null,8.435833333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.044666666666666},3.892037735849056,119.79692150943399,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.201905195900684}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.478691666666666},{"v":0.30394688019183397,"d":"30.39%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.2731250000000003},null,5.205566666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC325*Bilans!F325+AD325","v":4.269166666666667},4.108066037735849,201.93198608490573,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":15.435474848147345},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.684975},{"v":0.29578821011128864,"d":"29.58%"},2.2731250000000003,null,5.411849999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.467191666666667},3.3363542452830193,163.99849292688685,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.005760581224198},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.478691666666666},{"v":0.30394688019183397,"d":"30.39%"},2.2731250000000003,null,5.205566666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W325<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM325*Bilans!F325+BN325","v":3.838425925925926},3.693579664570231,181.55790841194977,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":17.167614010940287},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F325*BT325+BU325","v":3.267381666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.809589125645458},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.712208333333334},{"v":0.29474372342552124,"d":"29.47%"},2.2731250000000003,null,5.4390833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN325*Bilans!F325+CO325","v":3.267381666666667},3.144084245283019,154.54746107688686,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.168018746677088}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R342*Bilans!F342+S342","v":6.767481481481481},{"v":0.4130044548549162,"d":"41.30%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.795},null,3.9724814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.6296296296296298,223.87555555555556,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.921575510204082},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":6.743407407407408},{"v":0.41447888747308753,"d":"41.45%"},2.795,null,3.948407407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.067222222222222},3.067222222222222,189.18626666666665,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":25.941126607498646},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB342*Bilans!F342+BC342","v":6.767481481481481},{"v":0.4130044548549162,"d":"41.30%"},2.795,null,3.9724814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W342<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.6296296296296298,223.87555555555556,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.921575510204082},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F342*BT342+BU342","v":2.916066666666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.1480761756704236},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC342*Bilans!F342+CD342","v":6.773703703703704},{"v":0.41262507518180325,"d":"41.26%"},2.795,null,3.9787037037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN342*Bilans!F342+CO342","v":2.916066666666667},2.916066666666667,179.86299200000002,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":27.285795935163804}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.705703703703703},{"v":0.45567551669667616,"d":"45.57%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.055625},null,3.650078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},3.4365740740740742,233.46365972222225,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":25.501021689343933},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.643018518518518},{"v":0.4599753849070174,"d":"46.00%"},3.055625,null,3.5873935185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.922430555555555},2.922430555555555,198.53531979166664,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.987419147874444},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.705703703703703},{"v":0.45567551669667616,"d":"45.57%"},3.055625,null,3.650078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W352<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},3.4365740740740742,233.46365972222225,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":25.501021689343933},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F352*BT352+BU352","v":2.773591666666667},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.3097878502903875},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.619259259259259},{"v":0.4616264268128917,"d":"46.16%"},3.055625,null,3.563634259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN352*Bilans!F352+CO352","v":2.773591666666667},2.773591666666667,188.42394987500003,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":31.59663012159324}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.775037037037037},{"v":0.40783909887058156,"d":"40.78%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.763125},null,4.011912037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.653240740740741,222.53715972222224,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.509765048789756},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.755685185185185},{"v":0.4090073655384902,"d":"40.90%"},2.763125,null,3.992560185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.0849305555555553},3.0849305555555553,187.91854479166665,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":25.47232379623168},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.775037037037037},{"v":0.40783909887058156,"d":"40.78%"},2.763125,null,4.011912037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W358<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.653240740740741,222.53715972222224,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.509765048789756},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F358*BT358+BU358","v":2.933491666666667},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.1293765393345248},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.792592592592593},{"v":0.40678503271537625,"d":"40.68%"},2.763125,null,4.029467592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN358*Bilans!F358+CO358","v":2.933491666666667},2.933491666666667,178.69364487500002,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":26.78730977589278}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R369*Bilans!F369+S369","v":6.807141666666666},{"v":0.3950813912349408,"d":"39.51%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.689375},null,4.117766666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC369*Bilans!F369+AD369","v":3.714166666666667},3.5740094339622646,211.38478797169813,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":21.347747231717452},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.802525000000001},{"v":0.39534952094994136,"d":"39.53%"},2.689375,null,4.113150000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1286416666666668},3.010579716981132,178.06073736084906,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":25.34297616158362},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB369*Bilans!F369+BC369","v":6.807141666666666},{"v":0.3950813912349408,"d":"39.51%"},2.689375,null,4.117766666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W369<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM369*Bilans!F369+BN369","v":3.530092592592593},3.396881551362684,200.90855935534594,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.460909762777234},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F369*BT369+BU369","v":2.975451666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0852458814376083},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC369*Bilans!F369+CD369","v":6.851958333333334},{"v":0.39249727875850576,"d":"39.25%"},2.689375,null,4.162583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN369*Bilans!F369+CO369","v":2.975451666666667},2.8631704716981132,169.3422175485849,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":26.64774967267286}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R370*Bilans!F370+S370","v":6.747333333333333},{"v":0.4268352929552416,"d":"42.68%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.88},null,3.867333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.566666666666667},3.566666666666667,227.268,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":23.046392523364485},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":6.710666666666667},{"v":0.42916749453606196,"d":"42.92%"},2.88,null,3.8306666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.0199999999999996},3.0199999999999996,192.43439999999998,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":27.218145695364246},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB370*Bilans!F370+BC370","v":6.747333333333333},{"v":0.4268352929552416,"d":"42.68%"},2.88,null,3.867333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W370<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.566666666666667},3.566666666666667,227.268,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":23.046392523364485},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F370*BT370+BU370","v":2.8696},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.199052132701422},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC370*Bilans!F370+CD370","v":6.723333333333333},{"v":0.4283589489340605,"d":"42.84%"},2.88,null,3.843333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN370*Bilans!F370+CO370","v":2.8696},2.8696,182.850912,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":28.64468915528297}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R371*Bilans!F371+S371","v":6.928141666666667},{"v":0.37735588066545017,"d":"37.74%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.614375},null,4.313766666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC371*Bilans!F371+AD371","v":3.814166666666667},3.670235849056604,210.46967476415097,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":20.155394106080273},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.961525},{"v":0.3755463063050122,"d":"37.55%"},2.614375,null,4.34715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1896416666666667},3.069277830188679,176.0077371721698,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":24.10177706051866},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB371*Bilans!F371+BC371","v":6.928141666666667},{"v":0.37735588066545017,"d":"37.74%"},2.614375,null,4.313766666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W371<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM371*Bilans!F371+BN371","v":3.5856481481481484},3.450340670859539,197.85978577044028,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.439926388941632},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F371*BT371+BU371","v":3.028051666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.0316523661254133},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC371*Bilans!F371+CD371","v":7.006958333333333},{"v":0.3731112525049504,"d":"37.31%"},2.614375,null,4.3925833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN371*Bilans!F371+CO371","v":3.028051666666667},2.913785566037736,167.09103328443396,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":25.38795265589628}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8863243611515474},{"$f":"SUM(AF7:AF372)/229","v":3.756674803115814},{"$f":"SUM(AG7:AG372)/Z373","v":3.5039744202336367},{"$f":"SUM(AH7:AH372)","v":4512.06900697756},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3872786322173702},{"$f":"SUM(AX7:AX372)/229","v":3.2652676201479847},{"$f":"SUM(AY7:AY372)/AR373","v":2.952789009907362},{"$f":"SUM(AZ7:AZ372)","v":5387.880133753227},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11616.805162958366},{"$f":"SUM(BK7:BK372)","v":26.31963704163007},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6132194727478604},{"$f":"SUM(BP7:BP372)/229","v":3.496673432784353},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2870863890700153},{"$f":"SUM(BR7:BR372)","v":5056.512650885},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1358.0350718723344},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":962.5131401966643},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11641.520069602188},{"$f":"SUM(CL7:CL372)","v":26.31963704163007},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0593916254730704},{"$f":"SUM(CQ7:CQ372)/229","v":2.941986381360027},{"$f":"SUM(CR7:CR372)/CK373","v":2.73391710197973},{"$f":"SUM(CS7:CS372)","v":6001.4309024310005}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.7206440325269434},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E10","index":43,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5133.549373718838},null,null,"COP",{"$f":"K13","v":3.7498802302960117},{"$f":"L13","v":3.048543870309244},{"$f":"M13","v":3.576943174233394},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999265119392466},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999265119392466},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999265119392466},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.7498802302960117},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.3488060753401641E-4},{"$f":"1-L3","v":7.3488060753401641E-4},{"$f":"1-M3","v":7.3488060753401641E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999265119392466},null,null,"COP-Inst",{"$f":"K14","v":3.7506156513502167},{"$f":"L14","v":3.0492792913634488},{"$f":"M14","v":3.577678595287599}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.3488060753401641E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7506156513502167},{"$nulls":10},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R7*Bilans!F7+S7","v":7.336499999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3606965174129354,"d":"36.07%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E10'!$C$39+'E10'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":4.690249999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC7*Bilans!F7+AD7","v":4.0645},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.911122641509434},{"$f":"AF7*Z7","v":227.2753366981132},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.166338381828314},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ7*Bilans!F7+AK7","v":6.721533333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.39369737063963584,"d":"39.37%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":4.075283333333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU7*Bilans!F7+AV7","v":3.0894500000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.972866981132076},{"$f":"AX7*AR7","v":172.75330027358493},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.215356245591018},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$17,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$17,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"BB7*Bilans!F7+BC7","v":7.336499999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3606965174129354,"d":"36.07%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":4.690249999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W7<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.92562037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7774837526205447},{"$f":"BP7*BJ7","v":219.50958086477985},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.844400375778417},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F7*BT7+BU7","v":2.7951566666666663},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.2842524032642184}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R8*Bilans!F8+S8","v":7.232185185185185},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4307135285170714,"d":"43.07%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E10'!$C$39+'E10'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":4.117185185185185},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.6649259259259264},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6649259259259264},{"$f":"AF8*Z8","v":254.19926222222225},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":24.41369943306418},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ8*Bilans!F8+AK8","v":6.502481481481482},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.47904788485307603,"d":"47.90%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":3.3874814814814815},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU8*Bilans!F8+AV8","v":2.8186666666666667},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.8186666666666667},{"$f":"AX8*AR8","v":195.50272},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":31.743519394512774},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB8*Bilans!F8+BC8","v":7.232185185185185},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4307135285170714,"d":"43.07%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":4.117185185185185},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.6649259259259264},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6649259259259264},{"$f":"BP8*BJ8","v":254.19926222222225},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":24.41369943306418},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F8*BT8+BU8","v":2.575851851851852},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.563869557715535}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3080.8694051606826},{"$nulls":9},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R9*Bilans!F9+S9","v":7.2700092592592584},{"v":0.44480686126794383,"d":"44.48%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E10'!$C$39+'E10'!$C$40)","v":3.23375},null,4.036259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.5690462962962965},3.5690462962962965,257.7208330555556,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.099661440835167},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ9*Bilans!F9+AK9","v":6.448824074074075},{"v":0.5014480101884782,"d":"50.14%"},3.23375,null,3.215074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU9*Bilans!F9+AV9","v":2.755333333333333},2.7033459119496857,195.2086083018868,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":34.45763251689033},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB9*Bilans!F9+BC9","v":7.2700092592592584},{"v":0.44480686126794383,"d":"44.48%"},3.23375,null,4.036259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.5690462962962965},3.5690462962962965,257.7208330555556,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.099661440835167},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F9*BT9+BU9","v":2.5265925925925923},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.633351901257733}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R10*Bilans!F10+S10","v":7.511884259259259},{"v":0.531574351012932,"d":"53.16%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E10'!$C$39+'E10'!$C$40)","v":3.993125},null,3.5187592592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.955921296296297},2.9001491963661783,262.27499257337536,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":40.225913255143496},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ10*Bilans!F10+AK10","v":6.105699074074074},{"v":0.653999640590796,"d":"65.40%"},3.993125,null,2.1125740740740744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU10*Bilans!F10+AV10","v":2.3503333333333334},2.0399119496855342,184.4794371698113,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":57.18930663550654},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB10*Bilans!F10+BC10","v":7.511884259259259},{"v":0.531574351012932,"d":"53.16%"},3.993125,null,3.5187592592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.955921296296297},2.9001491963661783,262.27499257337536,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":40.225913255143496},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F10*BT10+BU10","v":2.2115925925925923},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":4.1508549227136475}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7791685621262965},{"$nulls":11},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R11*Bilans!F11+S11","v":7.4790370370370365},{"v":0.5201204353897809,"d":"52.01%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E10'!$C$39+'E10'!$C$40)","v":3.89},null,3.5890370370370364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC11*Bilans!F11+AD11","v":3.0391851851851857},2.9818420684835787,262.2828283438156,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":38.05312199438671},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ11*Bilans!F11+AK11","v":6.152296296296297},{"v":0.6322842419572337,"d":"63.23%"},3.89,null,2.2622962962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU11*Bilans!F11+AV11","v":2.405333333333333},2.087647798742138,183.62950037735845,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":54.35227152222117},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB11*Bilans!F11+BC11","v":7.4790370370370365},{"v":0.5201204353897809,"d":"52.01%"},3.89,null,3.5890370370370364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM11*Bilans!F11+BN11","v":3.0391851851851857},2.9818420684835787,262.2828283438156,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":38.05312199438671},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F11*BT11+BU11","v":2.25437037037037},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":4.072090425182362}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R12*Bilans!F12+S12","v":7.524226851851852},{"v":0.5358523977792723,"d":"53.59%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E10'!$C$39+'E10'!$C$40)","v":4.031875},null,3.4923518518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.9246342592592596},2.86945248078267,262.16752590670865,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":41.074334141910015},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ12*Bilans!F12+AK12","v":6.088189814814815},{"v":0.6622452851566748,"d":"66.22%"},4.031875,null,2.0563148148148143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU12*Bilans!F12+AV12","v":2.3296666666666663},2.021974842767295,184.73773150943396,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":58.28996855306789},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB12*Bilans!F12+BC12","v":7.524226851851852},{"v":0.5358523977792723,"d":"53.59%"},4.031875,null,3.4923518518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.9246342592592596},2.86945248078267,262.16752590670865,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":41.074334141910015},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F12*BT12+BU12","v":2.195518518518518},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":4.181244622885002}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3984.638443636812},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7498802302960117},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.048543870309244},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.576943174233394},{"$f":"AE373","v":4.117043655183569},{"$f":"AF373","v":3.9974285946707195},null,null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R13*Bilans!F13+S13","v":7.508101851851852},{"v":0.5302605210420842,"d":"53.03%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E10'!$C$39+'E10'!$C$40)","v":3.98125},null,3.526851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.96550925925926},2.909556254367576,262.296496331237,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":39.969497006779015},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ13*Bilans!F13+AK13","v":6.1110648148148154},{"v":0.651482208198547,"d":"65.15%"},3.98125,null,2.1298148148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU13*Bilans!F13+AV13","v":2.3566666666666665},2.045408805031446,184.39360377358489,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":56.8558714101224},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB13*Bilans!F13+BC13","v":7.508101851851852},{"v":0.5302605210420842,"d":"53.03%"},3.98125,null,3.526851851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.96550925925926},2.909556254367576,262.296496331237,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":39.969497006779015},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F13*BT13+BU13","v":2.2165185185185186},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":4.1416301841392915}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7506156513502167},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0492792913634488},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.577678595287599},{"$nulls":4},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R14*Bilans!F14+S14","v":7.370342592592593},{"v":0.4814905081300558,"d":"48.15%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E10'!$C$39+'E10'!$C$40)","v":3.54875},null,3.8215925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.3147129629629632},3.3147129629629632,264.4146530555555,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.044407509727943},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ14*Bilans!F14+AK14","v":6.306490740740741},{"v":0.562713899994274,"d":"56.27%"},3.54875,null,2.757740740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU14*Bilans!F14+AV14","v":2.587333333333333},2.5385157232704403,202.49739924528296,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":40.5367983568866},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB14*Bilans!F14+BC14","v":7.370342592592593},{"v":0.4814905081300558,"d":"48.15%"},3.54875,null,3.8215925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.3147129629629632},3.3147129629629632,264.4146530555555,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.044407509727943},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F14*BT14+BU14","v":2.395925925925926},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.8315040964600406}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.922002827783095},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.7791685621262965},{"$f":"F15","v":2.922002827783095},{"$f":"F28","v":3.5678067575595667},{"$nulls":4},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R15*Bilans!F15+S15","v":7.482421296296296},{"v":0.5213051825791686,"d":"52.13%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E10'!$C$39+'E10'!$C$40)","v":3.900625},null,3.5817962962962966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC15*Bilans!F15+AD15","v":3.030606481481482},2.973425227113907,262.3007064098533,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":38.271468528050065},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ15*Bilans!F15+AK15","v":6.147495370370371},{"v":0.6345063745472975,"d":"63.45%"},3.900625,null,2.246870370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU15*Bilans!F15+AV15","v":2.3996666666666666},2.082729559748427,183.72798811320752,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":54.63856287407069},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB15*Bilans!F15+BC15","v":7.482421296296296},{"v":0.5213051825791686,"d":"52.13%"},3.900625,null,3.5817962962962966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM15*Bilans!F15+BN15","v":3.030606481481482},2.973425227113907,262.3007064098533,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":38.271468528050065},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F15*BT15+BU15","v":2.2499629629629627},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":4.080067161599369}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.6180631571622093},{"$f":"F19","v":3.6180631571622093},{"$f":"F19","v":3.6180631571622093},{"$nulls":4},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R16*Bilans!F16+S16","v":7.215462962962962},{"v":0.4244356898122602,"d":"42.44%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E10'!$C$39+'E10'!$C$40)","v":3.0625},null,4.152962962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.707314814814815},3.707314814814815,252.4681388888889,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.69612627688004},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ16*Bilans!F16+AK16","v":6.526203703703704},{"v":0.46926209156817955,"d":"46.93%"},3.0625,null,3.463703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU16*Bilans!F16+AV16","v":2.8466666666666667},2.8466666666666667,193.85799999999998,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":30.86030444964871},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB16*Bilans!F16+BC16","v":7.215462962962962},{"v":0.4244356898122602,"d":"42.44%"},3.0625,null,4.152962962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.707314814814815},3.707314814814815,252.4681388888889,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.69612627688004},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F16*BT16+BU16","v":2.5976296296296293},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.5339911029998867}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":715.0170220398044},{"$nulls":9},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R17*Bilans!F17+S17","v":7.241342592592592},{"v":0.4341391060845326,"d":"43.41%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E10'!$C$39+'E10'!$C$40)","v":3.14375},null,4.0975925925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.641712962962963},3.641712962962963,255.10199305555562,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":24.813734887682593},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ17*Bilans!F17+AK17","v":6.489490740740742},{"v":0.4844370884549805,"d":"48.44%"},3.14375,null,3.345740740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU17*Bilans!F17+AV17","v":2.8033333333333332},2.8033333333333332,196.37350000000004,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":32.23466111771701},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB17*Bilans!F17+BC17","v":7.241342592592592},{"v":0.4341391060845326,"d":"43.41%"},3.14375,null,4.0975925925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.641712962962963},3.641712962962963,255.10199305555562,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":24.813734887682593},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F17*BT17+BU17","v":2.563925925925926},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.5804466529916508}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5133.549373718838},{"$nulls":5},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R18*Bilans!F18+S18","v":7.249902777777777},{"v":0.4373334508317162,"d":"43.73%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E10'!$C$39+'E10'!$C$40)","v":3.1706250000000002},null,4.079277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.6200138888888893},3.6200138888888893,255.916881875,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.192320471453066},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ18*Bilans!F18+AK18","v":6.477347222222223},{"v":0.4894943703376511,"d":"48.95%"},3.1706250000000002,null,3.3067222222222226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU18*Bilans!F18+AV18","v":2.7889999999999997},2.7889999999999997,197.16835499999996,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":32.6986554320545},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB18*Bilans!F18+BC18","v":7.249902777777777},{"v":0.4373334508317162,"d":"43.73%"},3.1706250000000002,null,4.079277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.6200138888888893},3.6200138888888893,255.916881875,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.192320471453066},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F18*BT18+BU18","v":2.5527777777777776},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.5960826985854193}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6180631571622093},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5738.939609695151},{"$nulls":5},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R19*Bilans!F19+S19","v":7.272597222222222},{"v":0.4457657836589786,"d":"44.58%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E10'!$C$39+'E10'!$C$40)","v":3.241875},null,4.030722222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.5624861111111117},3.5624861111111117,257.94180687500005,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.21833379467366},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ19*Bilans!F19+AK19","v":6.445152777777778},{"v":0.5029942829559682,"d":"50.30%"},3.241875,null,3.2032777777777786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU19*Bilans!F19+AV19","v":2.751},2.6990943396226417,195.42792566037738,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.605107583256434},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB19*Bilans!F19+BC19","v":7.272597222222222},{"v":0.4457657836589786,"d":"44.58%"},3.241875,null,4.030722222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.5624861111111117},3.5624861111111117,257.94180687500005,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.21833379467366},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F19*BT19+BU19","v":2.523222222222222},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.6382051169139995}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6457.541416058156},{"$nulls":5},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R20*Bilans!F20+S20","v":7.41911574074074},{"v":0.4989644493172979,"d":"49.90%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E10'!$C$39+'E10'!$C$40)","v":3.7018750000000002},null,3.71724074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC20*Bilans!F20+AD20","v":3.1910787037037043},3.1910787037037043,266.2795624305556,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":33.73280949638241},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ20*Bilans!F20+AK20","v":6.237300925925926},{"v":0.593505916094702,"d":"59.35%"},3.7018750000000002,null,2.535425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU20*Bilans!F20+AV20","v":2.5056666666666665},2.458389937106918,205.14034830188677,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":43.78640197603381},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB20*Bilans!F20+BC20","v":7.41911574074074},{"v":0.4989644493172979,"d":"49.90%"},3.7018750000000002,null,3.71724074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM20*Bilans!F20+BN20","v":3.1910787037037043},3.1910787037037043,266.2795624305556,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":33.73280949638241},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F20*BT20+BU20","v":2.3324074074074073},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.9358475585549826}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R21*Bilans!F21+S21","v":7.395124999999999},{"v":0.5608424468822366,"d":"56.08%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E10'!$C$39+'E10'!$C$40)","v":4.1475},null,3.2476249999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC21*Bilans!F21+AD21","v":2.86775},2.8136415094339626,264.8762116981133,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":43.16136209706082},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ21*Bilans!F21+AK21","v":6.759153409090908},{"v":0.6136123489106944,"d":"61.36%"},4.1475,null,2.6116534090909083,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU21*Bilans!F21+AV21","v":2.166934090909091},1.8807352487135505,177.05241631389367,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":64.57081084808036},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB21*Bilans!F21+BC21","v":7.023430555555556},{"v":0.590523386996304,"d":"59.05%"},4.1475,null,2.8759305555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM21*Bilans!F21+BN21","v":1.6034999999999997},1.573245283018868,148.10531094339623,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":77.19114197308774},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F21*BT21+BU21","v":2.166934090909091},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.963400164245462}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R22*Bilans!F22+S22","v":7.168282407407407},{"v":0.4065653157007884,"d":"40.66%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E10'!$C$39+'E10'!$C$40)","v":2.914375},null,4.253907407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.8269120370370375},3.8269120370370375,247.0080374305556,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.757241659640002},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ22*Bilans!F22+AK22","v":6.5931342592592594},{"v":0.44203179935356435,"d":"44.20%"},2.914375,null,3.6787592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU22*Bilans!F22+AV22","v":2.9256666666666664},2.9256666666666664,188.837155,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.459513501196312},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB22*Bilans!F22+BC22","v":7.168282407407407},{"v":0.4065653157007884,"d":"40.66%"},2.914375,null,4.253907407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.8269120370370375},3.8269120370370375,247.0080374305556,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.757241659640002},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F22*BT22+BU22","v":2.659074074074074},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.452329549411519}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R23*Bilans!F23+S23","v":7.31599537037037},{"v":0.4617450981012558,"d":"46.17%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E10'!$C$39+'E10'!$C$40)","v":3.378125},null,3.93787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.452476851851852},3.452476851851852,261.2661857638889,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.27556973992102},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ23*Bilans!F23+AK23","v":6.383587962962963},{"v":0.5291890735429033,"d":"52.92%"},3.378125,null,3.0054629629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU23*Bilans!F23+AV23","v":2.6783333333333332},2.627798742138365,198.8586698113208,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":37.149249078550575},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB23*Bilans!F23+BC23","v":7.31599537037037},{"v":0.4617450981012558,"d":"46.17%"},3.378125,null,3.93787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.452476851851852},3.452476851851852,261.2661857638889,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.27556973992102},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F23*BT23+BU23","v":2.4667037037037036},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.7215657422561224}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R24*Bilans!F24+S24","v":7.49628125},{"v":0.5435194950829786,"d":"54.35%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E10'!$C$39+'E10'!$C$40)","v":4.074375},null,3.42190625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC24*Bilans!F24+AD24","v":2.8994375000000003},2.8447311320754722,262.81048563679246,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":41.89381859545037},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ24*Bilans!F24+AK24","v":6.887288352272727},{"v":0.5915789773279206,"d":"59.16%"},4.074375,null,2.8129133522727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU24*Bilans!F24+AV24","v":2.182733522727273},2.1415498713550605,197.84708486513725,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":55.64971966989088},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB24*Bilans!F24+BC24","v":7.034399305555556},{"v":0.5792072390292348,"d":"57.92%"},4.074375,null,2.9600243055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM24*Bilans!F24+BN24","v":1.6625416666666668},1.6311729559748431,150.69591353773586,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":73.0619334776649},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F24*BT24+BU24","v":2.182733522727273},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.937245038604898}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R25*Bilans!F25+S25","v":7.447384259259259},{"v":0.5089874334451259,"d":"50.90%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E10'!$C$39+'E10'!$C$40)","v":3.790625},null,3.656759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC25*Bilans!F25+AD25","v":3.119421296296297},3.060564290705801,261.9077891771489,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":36.06908384026868},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ25*Bilans!F25+AK25","v":6.197199074074074},{"v":0.6116674572966431,"d":"61.17%"},3.790625,null,2.4065740740740744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU25*Bilans!F25+AV25","v":2.458333333333333},2.133647798742138,182.58691037735844,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":51.73850626381724},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB25*Bilans!F25+BC25","v":7.447384259259259},{"v":0.5089874334451259,"d":"50.90%"},3.790625,null,3.656759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM25*Bilans!F25+BN25","v":3.119421296296297},3.060564290705801,261.9077891771489,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":36.06908384026868},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F25*BT25+BU25","v":2.2955925925925924},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.998967425501364}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3263.3843678137064},{"$nulls":9},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R26*Bilans!F26+S26","v":7.450458333333333},{"v":0.5513083646979213,"d":"55.13%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E10'!$C$39+'E10'!$C$40)","v":4.1075},null,3.342958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC26*Bilans!F26+AD26","v":2.8850833333333337},2.830647798742139,263.75976188679255,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.464555305472665},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ26*Bilans!F26+AK26","v":6.829244318181818},{"v":0.6014574685905452,"d":"60.15%"},4.1075,null,2.721744318181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU26*Bilans!F26+AV26","v":2.175576515151515},1.8882362206975414,175.9458510445969,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":63.658454743334815},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB26*Bilans!F26+BC26","v":7.029430555555555},{"v":0.584328981919272,"d":"58.43%"},4.1075,null,2.921930555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM26*Bilans!F26+BN26","v":1.635796296296296},1.604932215234102,149.54758381551363,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":74.89549954760354},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F26*BT26+BU26","v":2.175576515151515},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.949046020891014}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R27*Bilans!F27+S27","v":7.43225462962963},{"v":0.5036325027236763,"d":"50.36%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E10'!$C$39+'E10'!$C$40)","v":3.743125},null,3.6891296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC27*Bilans!F27+AD27","v":3.1577731481481486},3.0981925227113916,261.5958856551363,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":35.15635300309787},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ27*Bilans!F27+AK27","v":6.218662037037038},{"v":0.6019180617481281,"d":"60.19%"},3.743125,null,2.4755370370370375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU27*Bilans!F27+AV27","v":2.4836666666666662},2.155635220125786,182.01105981132073,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":50.5285629883354},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB27*Bilans!F27+BC27","v":7.43225462962963},{"v":0.5036325027236763,"d":"50.36%"},3.743125,null,3.6891296296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM27*Bilans!F27+BN27","v":3.1577731481481486},3.0981925227113916,261.5958856551363,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":35.15635300309787},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F27*BT27+BU27","v":2.315296296296296},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.9649352934589617}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5678067575595667},{"$nulls":11},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R28*Bilans!F28+S28","v":7.25149537037037},{"v":0.4379269154574121,"d":"43.79%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E10'!$C$39+'E10'!$C$40)","v":3.175625},null,4.07587037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.615976851851852},3.615976851851852,256.0654007638889,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":25.263256304645918},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ28*Bilans!F28+AK28","v":6.475087962962964},{"v":0.4904373528459144,"d":"49.04%"},3.175625,null,3.2994629629629637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU28*Bilans!F28+AV28","v":2.7863333333333333},2.7863333333333333,197.31419499999998,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":32.785506639550185},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB28*Bilans!F28+BC28","v":7.25149537037037},{"v":0.4379269154574121,"d":"43.79%"},3.175625,null,4.07587037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.615976851851852},3.615976851851852,256.0654007638889,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":25.263256304645918},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F28*BT28+BU28","v":2.5507037037037037},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.5990068100306383}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R29*Bilans!F29+S29","v":10.08375},{"v":0.200508243461014,"d":"20.05%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E10'!$C$39+'E10'!$C$40)","v":2.021875},null,8.061875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.813750000000001},4.632099056603774,199.7592718160378,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.009943941222296},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ29*Bilans!F29+AK29","v":7.087833333333333},{"v":0.28525995250076425,"d":"28.53%"},2.021875,null,5.065958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU29*Bilans!F29+AV29","v":3.663875},3.525615566037736,152.04217128537738,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.77915940010476},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB29*Bilans!F29+BC29","v":11.499305555555555},{"v":0.17582583489341144,"d":"17.58%"},2.021875,null,9.477430555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.4297453703703695},4.262585167714884,183.8239853577044,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.051058878859468},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F29*BT29+BU29","v":3.3429416666666665},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.7460844116833236}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R30*Bilans!F30+S30","v":8.41175},{"v":0.28553808660504654,"d":"28.55%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E10'!$C$39+'E10'!$C$40)","v":2.401875},null,6.009874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC30*Bilans!F30+AD30","v":4.35775},4.1933066037735856,219.079303514151,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.072292433696557},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ30*Bilans!F30+AK30","v":6.8649},{"v":0.34987763842153563,"d":"34.99%"},2.401875,null,4.463025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU30*Bilans!F30+AV30","v":3.3142750000000003},3.189208018867925,166.62017294575475,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.132534974599626},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB30*Bilans!F30+BC30","v":9.827305555555556},{"v":0.24440829548056292,"d":"24.44%"},2.401875,null,7.425430555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM30*Bilans!F30+BN30","v":4.1229305555555555},3.9673482704402514,207.27411038915096,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.98768179797867},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F30*BT30+BU30","v":3.0095549999999998},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.0502848427757594}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R31*Bilans!F31+S31","v":7.710500000000001},{"v":0.33217690162765057,"d":"33.22%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E10'!$C$39+'E10'!$C$40)","v":2.56125},null,5.14925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC31*Bilans!F31+AD31","v":4.1665},4.00927358490566,224.79996990566036,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.040749394681672},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ31*Bilans!F31+AK31","v":6.7714},{"v":0.378245266857666,"d":"37.82%"},2.56125,null,4.2101500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU31*Bilans!F31+AV31","v":3.16765},3.048116037735849,170.90786623584904,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.729510000454972},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB31*Bilans!F31+BC31","v":9.126055555555556},{"v":0.2806524663813622,"d":"28.07%"},2.56125,null,6.564805555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM31*Bilans!F31+BN31","v":3.9942499999999996},3.84352358490566,215.50636740566037,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.818747537820915},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F31*BT31+BU31","v":2.86973},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.1989072142675443}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R37*Bilans!F37+S37","v":7.214467592592592},{"v":0.42406109123578206,"d":"42.41%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E10'!$C$39+'E10'!$C$40)","v":3.059375},null,4.155092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.7098379629629634},3.7098379629629634,252.36172743055562,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.653930677315692},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ37*Bilans!F37+AK37","v":6.527615740740742},{"v":0.468681846712507,"d":"46.87%"},3.059375,null,3.4682407407407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU37*Bilans!F37+AV37","v":2.848333333333333},2.848333333333333,193.757875,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.8082796957285},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB37*Bilans!F37+BC37","v":7.214467592592592},{"v":0.42406109123578206,"d":"42.41%"},3.059375,null,4.155092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.7098379629629634},3.7098379629629634,252.36172743055562,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.653930677315692},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F37*BT37+BU37","v":2.5989259259259256},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.532228413447151}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R44*Bilans!F44+S44","v":7.252092592592592},{"v":0.43814939749191173,"d":"43.81%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E10'!$C$39+'E10'!$C$40)","v":3.1775},null,4.074592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.614462962962963},3.614462962962963,256.12084555555555,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":25.289898094589123},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ44*Bilans!F44+AK44","v":6.474240740740742},{"v":0.49079114096032994,"d":"49.08%"},3.1775,null,3.2967407407407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU44*Bilans!F44+AV44","v":2.785333333333333},2.785333333333333,197.36871999999997,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":32.81811871708952},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB44*Bilans!F44+BC44","v":7.252092592592592},{"v":0.43814939749191173,"d":"43.81%"},3.1775,null,4.074592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.614462962962963},3.614462962962963,256.12084555555555,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":25.289898094589123},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F44*BT44+BU44","v":2.5499259259259257},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.6001045782012553}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R61*Bilans!F61+S61","v":7.302458333333333},{"v":0.45678110681905065,"d":"45.68%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E10'!$C$39+'E10'!$C$40)","v":3.335625},null,3.966833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.486791666666667},3.486791666666667,260.30643187500004,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":27.619932363801485},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ61*Bilans!F61+AK61","v":6.402791666666667},{"v":0.5209641627675428,"d":"52.10%"},3.335625,null,3.0671666666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU61*Bilans!F61+AV61","v":2.701},2.650037735849057,197.83856716981134,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":36.34097307265115},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB61*Bilans!F61+BC61","v":7.302458333333333},{"v":0.45678110681905065,"d":"45.68%"},3.335625,null,3.966833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.486791666666667},3.486791666666667,260.30643187500004,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":27.619932363801485},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F61*BT61+BU61","v":2.4843333333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.695156312894137}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R71*Bilans!F71+S71","v":8.12575},{"v":0.3035873611666615,"d":"30.36%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E10'!$C$39+'E10'!$C$40)","v":2.466875},null,5.658875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC71*Bilans!F71+AD71","v":4.27975},4.11825,221.58244125,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.853869969040247},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ71*Bilans!F71+AK71","v":6.826766666666667},{"v":0.3613533493161721,"d":"36.14%"},2.466875,null,4.359891666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU71*Bilans!F71+AV71","v":3.2544750000000002},3.1316646226415097,168.49921502122643,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.163436498974487},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB71*Bilans!F71+BC71","v":9.541305555555557},{"v":0.2585469027939922,"d":"25.85%"},2.466875,null,7.074430555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM71*Bilans!F71+BN71","v":4.070449074074074},3.916847222222222,210.74596479166667,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.720489480981374},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F71*BT71+BU71","v":2.9525283333333334},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.1091996294701096}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R77*Bilans!F77+S77","v":7.3309999999999995},{"v":0.36113763470195065,"d":"36.11%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E10'!$C$39+'E10'!$C$40)","v":2.6475},null,4.6834999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC77*Bilans!F77+AD77","v":4.063},3.9096792452830185,227.3087513207547,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.183312823037166},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ77*Bilans!F77+AK77","v":6.7208},{"v":0.39392631829544106,"d":"39.39%"},2.6475,null,4.0733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU77*Bilans!F77+AV77","v":3.0883000000000003},2.971760377358491,172.77814833962265,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.237768351520252},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB77*Bilans!F77+BC77","v":8.746555555555556},{"v":0.30269058295964124,"d":"30.27%"},2.6475,null,6.099055555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.9246111111111106},3.7765125786163516,219.56644132075468,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.859751143071506},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F77*BT77+BU77","v":2.79406},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.285541470118752}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R94*Bilans!F94+S94","v":7.1788333333333325},{"v":0.41058203514962976,"d":"41.06%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E10'!$C$39+'E10'!$C$40)","v":2.9475000000000002},null,4.231333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.800166666666667},3.800166666666667,248.30289000000005,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":22.18023770887242},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ94*Bilans!F94+AK94","v":6.578166666666667},{"v":0.44807317134966684,"d":"44.81%"},2.9475000000000002,null,3.630666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU94*Bilans!F94+AV94","v":2.908},2.908,190.00872,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":28.985075653370018},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB94*Bilans!F94+BC94","v":7.1788333333333325},{"v":0.41058203514962976,"d":"41.06%"},2.9475000000000002,null,4.231333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.800166666666667},3.800166666666667,248.30289000000005,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":22.18023770887242},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F94*BT94+BU94","v":2.6453333333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.470262096774194}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R104*Bilans!F104+S104","v":13.0588625},{"v":0.10754190879948389,"d":"10.75%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E10'!$C$39+'E10'!$C$40)","v":1.4043750000000002},null,11.6544875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC104*Bilans!F104+AD104","v":5.520524999999999},5.312203301886791,150.36191445990562,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.873503878707189},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ104*Bilans!F104+AK104","v":13.0588625},{"v":0.10754190879948389,"d":"10.75%"},1.4043750000000002,null,11.6544875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU104*Bilans!F104+AV104","v":5.520524999999999},5.312203301886791,150.36191445990562,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.873503878707189},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB104*Bilans!F104+BC104","v":11.014418055555556},{"v":0.12750333180713513,"d":"12.75%"},1.4043750000000002,null,9.610043055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM104*Bilans!F104+BN104","v":5.298319444444444},5.09838286163522,144.3097268985849,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.1617708969563205},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F104*BT104+BU104","v":3.8223649999999996},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.401654473081457}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F116*BT116+BU116","v":3.7696083333333332},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.4352662632943742}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F119*BT119+BU119","v":4.184663333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.1937248635692717}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F136*BT136+BU136","v":4.413993333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.0797494030348935}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F142*BT142+BU142","v":4.207273333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.1819357271772217}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F152*BT152+BU152","v":4.587875},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.000926354793886}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F169*BT169+BU169","v":4.801055},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.9120797408069685}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F175*BT175+BU175","v":4.3903066666666675},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.090970106871805}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F185*BT185+BU185","v":5.018003333333334},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.8294128939731007}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F201*BT201+BU201","v":4.8774983333333335},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.8821123806978919}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.07519999999999998},{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":3.5280000000000005},{"$f":"Bilans!F211*BT211+BU211","v":5.163913333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.77772154709542}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F217*BT217+BU217","v":4.595411666666665},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.9976447521749054}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.07519999999999998},{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":3.5280000000000005},{"$f":"Bilans!F234*BT234+BU234","v":5.366326666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.7106673838963713}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F244*BT244+BU244","v":4.248186666666666},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.160921993383844}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R250*Bilans!F250+S250","v":13.553983333333335},{"v":0.08835041113375033,"d":"8.84%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E10'!$C$39+'E10'!$C$40)","v":1.1975},null,12.356483333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC250*Bilans!F250+AD250","v":5.716366666666667},5.500654716981132,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ250*Bilans!F250+AK250","v":13.553983333333335},{"v":0.08835041113375033,"d":"8.84%"},1.1975,null,{"$f":"AL250-AN250","v":12.356483333333335},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU250*Bilans!F250+AV250","v":5.716366666666667},5.500654716981132,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB250*Bilans!F250+BC250","v":11.50953888888889},{"v":0.10404413344100569,"d":"10.40%"},1.1975,null,{"$f":"BD250-BF250","v":10.31203888888889},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM250*Bilans!F250+BN250","v":5.465351851851851},5.25911215932914,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F250*BT250+BU250","v":4.000553333333333},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.2946825689113006}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E10'!$C$39+'E10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB260*Bilans!F260+BC260","v":7.195555555555555},{"v":0,"d":"0.00%"},0,null,7.195555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.292532407407408},2.2060217505241093,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F260*BT260+BU260","v":4.893648333333334},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.8759010404302991}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R277*Bilans!F277+S277","v":14.444004166666666},{"v":0.05716039613899774,"d":"5.72%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E10'!$C$39+'E10'!$C$40)","v":0.8256250000000005},null,13.618379166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC277*Bilans!F277+AD277","v":6.068408333333332},5.839411792452829,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ277*Bilans!F277+AK277","v":14.444004166666666},{"v":0.05716039613899774,"d":"5.72%"},0.8256250000000005,null,13.618379166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU277*Bilans!F277+AV277","v":6.068408333333332},5.839411792452829,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB277*Bilans!F277+BC277","v":12.399559722222223},{"v":0.06658502547637503,"d":"6.66%"},0.8256250000000005,null,11.573934722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM277*Bilans!F277+BN277","v":5.7656064814814805},5.548036425576519,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F277*BT277+BU277","v":4.320861666666667},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.1245762322870014}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R286*Bilans!F286+S286","v":13.664675},{"v":0.08425008278645484,"d":"8.43%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E10'!$C$39+'E10'!$C$40)","v":1.1512499999999999},null,12.513425000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC286*Bilans!F286+AD286","v":5.760149999999999},5.542785849056603,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":13.664675},{"v":0.08425008278645484,"d":"8.43%"},1.1512499999999999,null,12.513425000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU286*Bilans!F286+AV286","v":5.760149999999999},5.542785849056603,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB286*Bilans!F286+BC286","v":11.620230555555558},{"v":0.09907290517997465,"d":"9.91%"},1.1512499999999999,null,10.468980555555559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM286*Bilans!F286+BN286","v":5.502694444444444},5.295045597484276,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F286*BT286+BU286","v":4.04039},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.2720578954011863}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R292*Bilans!F292+S292","v":11.999750000000002},{"v":0.13781537115356565,"d":"13.78%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E10'!$C$39+'E10'!$C$40)","v":1.6537499999999998},null,10.346000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC292*Bilans!F292+AD292","v":5.248916666666667},5.050844339622642,173.19345240566034,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.757763460060383},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ292*Bilans!F292+AK292","v":9.118166666666669},{"v":0.1813686961925825,"d":"18.14%"},1.6537499999999998,null,7.464416666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.973583333333333},3.82363679245283,131.1125056132075,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.56859356707471},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB292*Bilans!F292+BC292","v":14.465305555555556},{"v":0.11432527253908296,"d":"11.43%"},1.6537499999999998,null,12.811555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM292*Bilans!F292+BN292","v":4.750305555555558},4.571048742138367,156.74126136792458,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.677013415373686},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F292*BT292+BU292","v":3.625883333333333},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.53179684950334}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R309*Bilans!F309+S309","v":10.764499999999998},{"v":0.17488039388731483,"d":"17.49%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E10'!$C$39+'E10'!$C$40)","v":1.8825},null,8.881999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC309*Bilans!F309+AD309","v":4.9795},4.791594339622641,190.60962283018867,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.709629480871575},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ309*Bilans!F309+AK309","v":7.582999999999999},{"v":0.24825267044705265,"d":"24.83%"},1.8825,null,5.700499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU309*Bilans!F309+AV309","v":3.7854999999999994},3.6426509433962257,144.90465452830188,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.08759741117422},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB309*Bilans!F309+BC309","v":13.230055555555554},{"v":0.14228965192889928,"d":"14.23%"},1.8825,null,11.347555555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM309*Bilans!F309+BN309","v":4.565611111111113},4.393323899371071,174.7664247169812,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.680495491658654},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F309*BT309+BU309","v":3.4560999999999993},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.6561731431382203}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R315*Bilans!F315+S315","v":12.789499999999999},{"v":0.11787012783924318,"d":"11.79%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E10'!$C$39+'E10'!$C$40)","v":1.5075000000000005},null,11.281999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC315*Bilans!F315+AD315","v":5.421166666666666},5.216594339622641,160.56677377358494,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.611517671292089},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ315*Bilans!F315+AK315","v":10.099666666666664},{"v":0.14926235189280182,"d":"14.93%"},1.5075000000000005,null,8.592166666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.0938333333333325},3.9393490566037728,121.25316396226417,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.079380991496063},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB315*Bilans!F315+BC315","v":15.255055555555554},{"v":0.09881969911614005,"d":"9.88%"},1.5075000000000005,null,13.747555555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM315*Bilans!F315+BN315","v":4.868388888888891},4.684676100628932,144.1943303773586,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.475762069157637},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F315*BT315+BU315","v":3.7344333333333326},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.4582042790963383}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R325*Bilans!F325+S325","v":8.97825},{"v":0.25318129925096766,"d":"25.32%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E10'!$C$39+'E10'!$C$40)","v":2.2731250000000003},null,6.705124999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.51225},4.341976415094339,213.42985068396231,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.603936995042913},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ325*Bilans!F325+AK325","v":6.940433333333333},{"v":0.3275191750755237,"d":"32.75%"},2.2731250000000003,null,4.667308333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU325*Bilans!F325+AV325","v":3.432725},3.3031882075471697,162.36821634198117,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.196590086850062},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB325*Bilans!F325+BC325","v":10.393805555555556},{"v":0.21869997354193338,"d":"21.87%"},2.2731250000000003,null,8.120680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM325*Bilans!F325+BN325","v":4.226884259259259},4.067379192872116,199.93202422562894,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.58987913178168},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F325*BT325+BU325","v":3.122511666666666},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.939940977001955}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R342*Bilans!F342+S342","v":7.130259259259259},{"v":0.3919913566074684,"d":"39.20%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E10'!$C$39+'E10'!$C$40)","v":2.795},null,4.335259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.9232962962962965},3.775247379454927,232.85725836477988,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.07602284104836},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ342*Bilans!F342+AK342","v":6.647074074074075},{"v":0.42048576093073525,"d":"42.05%"},2.795,null,3.852074074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU342*Bilans!F342+AV342","v":2.989333333333333},2.989333333333333,184.38208,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":26.61703835860839},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB342*Bilans!F342+BC342","v":7.130259259259259},{"v":0.3919913566074684,"d":"39.20%"},2.795,null,4.335259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.9232962962962965},3.775247379454927,232.85725836477988,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.07602284104836},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F342*BT342+BU342","v":2.7085925925925927},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.3892140239566815}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R352*Bilans!F352+S352","v":7.213273148148148},{"v":0.42361143647866234,"d":"42.36%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E10'!$C$39+'E10'!$C$40)","v":3.055625},null,4.157648148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.712865740740741},3.712865740740741,252.23353409722225,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.603371659357663},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ352*Bilans!F352+AK352","v":6.529310185185186},{"v":0.4679858841647811,"d":"46.80%"},3.055625,null,3.473685185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU352*Bilans!F352+AV352","v":2.8503333333333334},2.8503333333333334,193.637395,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.745930300549645},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB352*Bilans!F352+BC352","v":7.213273148148148},{"v":0.42361143647866234,"d":"42.36%"},3.055625,null,4.157648148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.712865740740741},3.712865740740741,252.23353409722225,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.603371659357663},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F352*BT352+BU352","v":2.600481481481481},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.530115505675588}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R358*Bilans!F358+S358","v":7.120106481481481},{"v":0.3880735501900916,"d":"38.81%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E10'!$C$39+'E10'!$C$40)","v":2.763125},null,4.356981481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.9490324074074077},3.8000123165618453,231.4777502633648,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.67897244898867},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ358*Bilans!F358+AK358","v":6.661476851851853},{"v":0.41479165378047766,"d":"41.48%"},2.763125,null,3.8983518518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU358*Bilans!F358+AV358","v":3.006333333333333},3.006333333333333,183.13079499999998,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":26.138269209446726},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB358*Bilans!F358+BC358","v":7.120106481481481},{"v":0.3880735501900916,"d":"38.81%"},2.763125,null,4.356981481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.9490324074074077},3.8000123165618453,231.4777502633648,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.67897244898867},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F358*BT358+BU358","v":2.7218148148148145},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.3727496632149037}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R369*Bilans!F369+S369","v":7.14675},{"v":0.3763074124602092,"d":"37.63%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E10'!$C$39+'E10'!$C$40)","v":2.689375},null,4.457375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC369*Bilans!F369+AD369","v":4.01275},3.861325471698113,228.37809502358488,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.759290057060767},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ369*Bilans!F369+AK369","v":6.696233333333334},{"v":0.4016250429345851,"d":"40.16%"},2.689375,null,4.006858333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU369*Bilans!F369+AV369","v":3.0497750000000003},3.0497750000000003,180.378942375,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":25.017271765949943},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB369*Bilans!F369+BC369","v":8.562305555555556},{"v":0.31409472396777866,"d":"31.41%"},2.689375,null,5.8729305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.8908009259259257},3.743978249475891,221.43759356525155,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":20.378603965095312},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F369*BT369+BU369","v":2.7573216666666664},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.329317761861904}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R370*Bilans!F370+S370","v":7.157333333333333},{"v":0.40238450074515647,"d":"40.24%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E10'!$C$39+'E10'!$C$40)","v":2.88},null,4.277333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.854666666666667},3.854666666666667,245.61936000000003,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.324489795918364},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ370*Bilans!F370+AK370","v":6.608666666666667},{"v":0.43579138504993437,"d":"43.58%"},2.88,null,3.7286666666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU370*Bilans!F370+AV370","v":2.944},2.944,187.59168,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":27.92078804347826},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB370*Bilans!F370+BC370","v":7.157333333333333},{"v":0.40238450074515647,"d":"40.24%"},2.88,null,4.277333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.854666666666667},3.854666666666667,245.61936000000003,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.324489795918364},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F370*BT370+BU370","v":2.6733333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.433915211970075}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R371*Bilans!F371+S371","v":7.47675},{"v":0.34966730196943857,"d":"34.97%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E10'!$C$39+'E10'!$C$40)","v":2.614375},null,4.862375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC371*Bilans!F371+AD371","v":4.10275},3.947929245283019,226.3940025707547,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.73768383473065},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ371*Bilans!F371+AK371","v":6.740233333333333},{"v":0.38787603792153585,"d":"38.79%"},2.614375,null,4.125858333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU371*Bilans!F371+AV371","v":3.1187750000000003},3.001085377358491,172.09724096462267,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":24.649432021528057},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB371*Bilans!F371+BC371","v":8.892305555555556},{"v":0.29400417964344955,"d":"29.40%"},2.614375,null,6.277930555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.951356481481481},3.8022486897274628,218.03995111242133,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.45560536317849},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F371*BT371+BU371","v":2.8231216666666663},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.2517195799212812}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.117043655183569},{"$f":"SUM(AF7:AF372)/229","v":3.9974285946707195},{"$f":"SUM(AG7:AG372)/Z373","v":3.7791685621262965},{"$f":"SUM(AH7:AH372)","v":4133.222758424219},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.388041531427815},{"$f":"SUM(AX7:AX372)/229","v":3.267286503805043},{"$f":"SUM(AY7:AY372)/AR373","v":2.922002827783095},{"$f":"SUM(AZ7:AZ372)","v":5457.214800763537},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9905758555717292},{"$f":"SUM(BP7:BP372)/229","v":3.8788304141605563},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5678067575595667},{"$f":"SUM(BR7:BR372)","v":4738.612994400532},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1320.5930523642064},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1000.326615294619},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6180631571622093}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A10","index":44,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.7},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.39,2.66,3.16,4.46,5.31,5.85,8.55,8.87,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.4325},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[{"$nulls":3},{"$f":"D5","v":6.72},7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.719999999999999},7.720000000000001,9.7,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,8.23,9.86,10.72,13.22,20.24,22.96,null,"COP",{"$f":"D6","v":2.39},2.66,3.16,4.46,5.31,5.85,{"$f":"T3*S10+S11","v":6.390000000000001},{"$f":"U3*S10+S11","v":7.2},{"$f":"J6","v":8.55},{"$f":"K6","v":8.87}]
[null,"COP",null,2.05,2.27,2.67,3.55,4.14,4.52,6.18,9.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.054000000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.0625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14444444444444443},{"$f":"(R9-Q9)/(R3-Q3)","v":0.16999999999999993},{"$f":"(S9-R9)/(S3-R3)","v":0.18000000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.27000000000000013},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03199999999999985}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.47},{"$f":"O9-O10*O3","v":3.5975},{"$f":"P9-P10*P3","v":4.171111111111111},{"$f":"Q9-Q10*Q3","v":4.12},{"$f":"R9-R10*R3","v":4.049999999999999},{"$f":"S9-S10*$S$3","v":3.1499999999999986},null,null,{"$f":"V9-V10*V3","v":7.910000000000004}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.878,"d":"1.88"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.082,"d":"2.08"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.4539999999999997,"d":"2.45"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.17},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.6719999999999997,"d":"3.67"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.008,"d":"4.01"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.524,"d":"5.52"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.854000000000001,"d":"7.85"}},null,"COP=",{"$f":"N10*N3+N11","v":2.39},{"$f":"O10*O3+O11","v":2.66},3.16,4.46,5.309999999999999,5.85,{"$f":"T9","v":6.390000000000001},{"$f":"U9","v":7.2},8.55,{"$f":"W9","v":8.87}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.8,2.13,2.6,2.97,3.24,4.54,6.03,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":8.23},{"$f":"G9*Dane!$E$26","v":9.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.22},{"$f":"S16*T14+S17","v":14.623999999999999},{"$f":"$S$16*U14+$S$17","v":16.729999999999997},{"$f":"J9*Dane!$E$26","v":20.24},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.11625000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":0.17200000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.8333333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.7019999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":9.043750000000001},{"$f":"P15-P16*P3","v":9.497777777777777},{"$f":"Q15-Q16*Q3","v":9.515999999999998},{"$f":"R15-R16*R3","v":4.886666666666667},{"$f":"S15-S16*$S$3","v":6.200000000000003},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},8.23,9.86,10.72,13.22,{"$f":"T15","v":14.623999999999999},{"$f":"U15","v":16.729999999999997},20.24,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2.05},2.27,2.67,3.55,4.14,4.52,{"$f":"T14*S21+S22","v":4.851999999999999},{"$f":"U14*S21+S22","v":5.35},{"$f":"J10","v":6.18},{"$f":"K10","v":9.07}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04400000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.04999999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.09777777777777777},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11799999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.166},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.28900000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.9300000000000006},{"$f":"O20-O21*O14","v":3.0199999999999996},{"$f":"P20-P21*P14","v":3.3544444444444443},{"$f":"Q20-Q21*Q14","v":3.314},{"$f":"R20-R21*R14","v":3.2533333333333334},{"$f":"S20-S21*$S$3","v":2.8599999999999994},null,null,{"$f":"V20-V21*V14","v":0.3999999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,16 | 4,46 | 5,31"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.05},{"$f":"O21*O14+O22","v":2.2699999999999996},2.67,3.55,4.14,4.52,{"$f":"T20","v":4.851999999999999},{"$f":"U20","v":5.35},6.18,{"$f":"W20","v":9.07}]
[null,47276,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425},{"$f":"J14*Dane!$E$26","v":19.69},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.4530000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.719999999999999},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.2},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425},19.69,{"$f":"W26","v":21.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.878,"d":"1.88"}},{"v":2.082,"d":"2.08"},{"v":2.4539999999999997,"d":"2.45"},3.17,{"v":3.6719999999999997,"d":"3.67"},{"v":4.008,"d":"4.01"},{"$f":"T25*S32+S33","v":4.3112},{"$f":"U25*S32+S33","v":4.766},{"$f":"J13","v":5.524},{"$f":"K13","v":7.854000000000001}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04079999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.046499999999999986},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07955555555555557},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10039999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.1120000000000001},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1516},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2330000000000001}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.694},{"$f":"O31-O32*O25","v":2.7794999999999996},{"$f":"P31-P32*P25","v":3.0108888888888887},{"$f":"Q31-Q32*Q25","v":2.9692},{"$f":"R31-R32*R25","v":2.887999999999999},{"$f":"S31-S32*$S$3","v":2.492},null,null,{"$f":"V31-V32*V25","v":0.8639999999999981}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8780000000000001},{"$f":"O32*O25+O33","v":2.082},2.4539999999999997,3.17,3.6719999999999997,4.008,{"$f":"T31","v":4.3112},{"$f":"U31","v":4.766},5.524,{"$f":"W31","v":7.854000000000001}]
[{"$nulls":13},70,70,55,55,45,45]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-22.057142857142857},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-21.21383647798742},-26.408396946564874,-21.901734104046263,0.08755760368663734,-12.441314553990608,20,20,-45.39432176656155,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.8587951807228915},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":9.33},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.83},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.6462814070351761},1.81,1.99,2.24,2.53,2.69,null,null,3.3,4.09]
[null,"Q",null,{"$f":"D54","v":4.8587951807228915},5.68,6.64,9.33,10.78,13.76,null,null,{"$f":"L54","v":16.83},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.16424096385542164},{"$f":"(F54-E54)/(F52-E52)","v":0.12},{"$f":"(G54-F54)/(G52-F52)","v":0.2988888888888889},{"$f":"(H54-G54)/(H52-G52)","v":0.28999999999999987},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":8.143614457831324},7.4799999999999995,8.732222222222223,8.75,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.8587951807228915},5.68,6.640000000000001,9.33,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.6462814070351761},1.81,1.99,2.24,2.53,2.69,null,null,{"$f":"L55","v":3.3},{"$f":"M55","v":4.09}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.032743718592964786},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.027777777777777804},{"$f":"(H61-G61)/(H52-G52)","v":0.05799999999999992},{"$f":"(I61-H61)/(I52-H52)","v":0.05333333333333338},{"$f":"(L61-I61)/(L52-I52)","v":0.060999999999999985}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.301155778894472},2.1475,2.184444444444445,2.1240000000000006,2.1566666666666663,2.08]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6462814070351763},1.81,1.9900000000000002,2.24,2.53,2.69]
[{"$nulls":3},{"$f":"E66/F66*E66","v":4.8587951807228915},5.68,6.64,9.33,10.78,13.76,null,null,16.83,20.74]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A16","index":45,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4845.309741510901},null,null,"COP",{"$f":"K13","v":3.9743624023808977},{"$f":"L13","v":3.4056223947430397},{"$f":"M13","v":3.822446763044442},{"$f":"N13","v":3.377861473068353},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9969699369813209},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9969782049473264},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.9743624023808977},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":0.003030063018679141},{"$f":"1-N3","v":3.021795052673637E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.974656441057239},{"$f":"L14","v":3.4059164334193817},{"$f":"M14","v":3.8254860352494333},{"$f":"N14","v":3.380892427042751}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.974656441057239},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R7*Bilans!F7+S7","v":13.06175},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.20259536432713843,"d":"20.26%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":10.4155},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC7*Bilans!F7+AD7","v":4.3723833333333335},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.207387735849057},{"$f":"AF7*Z7","v":244.4913013301887},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.81673206899544},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":13.2448},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.19979539139888863,"d":"19.98%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":10.59855},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU7*Bilans!F7+AV7","v":3.5815666666666663},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4464132075471694},{"$f":"AX7*AR7","v":200.27107149056602},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.75070007155375},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB7*Bilans!F7+BC7","v":13.06175},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.20259536432713843,"d":"20.26%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":10.4155},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W7<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W7<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W7<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W7<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM7*Bilans!F7+BN7","v":4.24975},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":4.089382075471698},{"$f":"BP7*BJ7","v":237.63399240566036},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.330862369066693},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F7<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F7<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F7<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F7<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F7*BT7+BU7","v":3.3132666666666664},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.770679490533009},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC7*Bilans!F7+CD7","v":13.5177},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.19576185297794746,"d":"19.58%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":10.87145},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN7*Bilans!F7+CO7","v":3.3132666666666664},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.1882377358490563},{"$f":"CQ7*CK7","v":185.26849483018867},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":23.512017048514412}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R8*Bilans!F8+S8","v":12.427222222222222},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.2506593946980196,"d":"25.07%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":9.312222222222221},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC8*Bilans!F8+AD8","v":3.8850000000000002},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.7383962264150945},{"$f":"AF8*Z8","v":259.295162264151},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":23.933899613899612},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ8*Bilans!F8+AK8","v":12.509},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.24902070509233354,"d":"24.90%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":9.394},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU8*Bilans!F8+AV8","v":3.2049259259259264},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0839853249475895},{"$f":"AX8*AR8","v":213.9052221383648},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":29.0125894167543},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB8*Bilans!F8+BC8","v":12.427222222222222},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2506593946980196,"d":"25.07%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":9.312222222222221},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W8<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W8<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W8<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W8<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM8*Bilans!F8+BN8","v":3.8850000000000002},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.7383962264150945},{"$f":"BP8*BJ8","v":259.295162264151},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":23.933899613899612},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F8<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F8<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F8<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F8<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F8*BT8+BU8","v":3.0036370370370364},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0562947143093195},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC8*Bilans!F8+CD8","v":12.87351851851852},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.2419695901721881,"d":"24.20%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":9.75851851851852},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN8*Bilans!F8+CO8","v":3.0036370370370364},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.890292243186582},{"$f":"CQ8*CK8","v":200.47066998742133},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":30.956869572937507}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":2942.920300530359},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R9*Bilans!F9+S9","v":12.33486111111111},{"v":0.262163470741237,"d":"26.22%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.23375},null,9.10111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC9*Bilans!F9+AD9","v":3.76625},3.6241273584905658,261.6982365566038,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":25.702987446555127},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ9*Bilans!F9+AK9","v":12.34275},{"v":0.26199590852929855,"d":"26.20%"},3.23375,null,9.109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU9*Bilans!F9+AV9","v":3.1090462962962966},2.9917237945492667,216.03237520440257,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":31.136196519784054},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB9*Bilans!F9+BC9","v":12.33486111111111},{"v":0.262163470741237,"d":"26.22%"},3.23375,null,9.10111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W9<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W9<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W9<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W9<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM9*Bilans!F9+BN9","v":3.76625},3.6241273584905658,261.6982365566038,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":25.702987446555127},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F9<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F9<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F9<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F9<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F9*BT9+BU9","v":2.9257018518518514},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.137708647307801},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC9*Bilans!F9+CD9","v":12.737175925925927},{"v":0.2538828087800729,"d":"25.39%"},3.23375,null,9.503425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN9*Bilans!F9+CO9","v":2.9257018518518514},2.815298008385744,203.2926691855346,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":33.08740308220925}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R10*Bilans!F10+S10","v":11.74423611111111},{"v":0.34000721394064465,"d":"34.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.993125},null,7.75111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC10*Bilans!F10+AD10","v":3.0068750000000004},2.893408018867925,261.6653541863208,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":40.31963319353931},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ10*Bilans!F10+AK10","v":11.279625},{"v":0.3540122122854262,"d":"35.40%"},3.993125,null,7.286499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU10*Bilans!F10+AV10","v":2.495921296296297},2.401735587002097,217.20095781053465,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":48.573685892550394},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB10*Bilans!F10+BC10","v":11.74423611111111},{"v":0.34000721394064465,"d":"34.00%"},3.993125,null,7.75111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W10<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W10<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W10<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W10<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM10*Bilans!F10+BN10","v":3.0068750000000004},2.893408018867925,261.6653541863208,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":40.31963319353931},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F10<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F10<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F10<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F10<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F10*BT10+BU10","v":2.427326851851851},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7819381403029486},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC10*Bilans!F10+CD10","v":11.865300925925927},{"v":0.33653803008695204,"d":"33.65%"},3.993125,null,7.872175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN10*Bilans!F10+CO10","v":2.427326851851851},2.3357296121593283,211.23170747562887,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":49.94634198782515}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.9563167231887753},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R11*Bilans!F11+S11","v":11.824444444444444},{"v":0.32897951512873524,"d":"32.90%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.89},null,7.934444444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC11*Bilans!F11+AD11","v":3.1100000000000003},2.9926415094339625,263.2327471698114,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":37.915801021373184},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ11*Bilans!F11+AK11","v":11.424},{"v":0.34051120448179273,"d":"34.05%"},3.89,null,7.533999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU11*Bilans!F11+AV11","v":2.5791851851851857},2.481857442348009,218.3041806289309,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":45.71914488877776},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB11*Bilans!F11+BC11","v":11.824444444444444},{"v":0.32897951512873524,"d":"32.90%"},3.89,null,7.934444444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W11<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W11<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W11<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W11<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM11*Bilans!F11+BN11","v":3.1100000000000003},2.9926415094339625,263.2327471698114,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":37.915801021373184},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F11<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F11<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F11<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F11<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F11*BT11+BU11","v":2.4950074074074067},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.679347793816393},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC11*Bilans!F11+CD11","v":11.983703703703705},{"v":0.32460749165533437,"d":"32.46%"},3.89,null,8.093703703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN11*Bilans!F11+CO11","v":2.4950074074074067},2.4008561844863725,211.17930998742133,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":47.26163971553127}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R12*Bilans!F12+S12","v":11.71409722222222},{"v":0.34418998950694507,"d":"34.42%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.031875},null,7.68222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC12*Bilans!F12+AD12","v":2.9681249999999997},2.8561202830188677,260.94942965801886,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":41.266066664189374},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ12*Bilans!F12+AK12","v":11.225375},{"v":0.35917508323775377,"d":"35.92%"},4.031875,null,7.193499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU12*Bilans!F12+AV12","v":2.4646342592592596},2.371629192872118,216.68390120676108,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":49.6961541687159},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB12*Bilans!F12+BF8","v":2.312430555555555},{"v":1,"d":"100.00%"},4.031875,null,-1.7194444444444454,0.42646273618215974,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":52.40123210871698},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":38.96376789128303},null,{"$f":"IF(Bilans!W12<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W12<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W12<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W12<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W12<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM12*Bilans!F12+BN12","v":2.9681249999999997},2.1840919811320756,114.44911085008941,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":81.21323430073696},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F12<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F12<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F12<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F12<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F12*BT12+BU12","v":2.4018953703703696},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.8219816371869917},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC12*Bilans!F12+CD12","v":11.820810185185186},{"v":0.3410827969349409,"d":"34.11%"},4.031875,null,7.788935185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":38.96376789128303},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN12*Bilans!F12+CO12","v":2.4018953703703696},2.311257809224318,211.16806973977984,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":101.25750688564659}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3570.5226452210904},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.9743624023808977},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.4056223947430397},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.822446763044442},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.377861473068353},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R13*Bilans!F13+S13","v":11.753472222222221},{"v":0.3387296898079764,"d":"33.87%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.98125},null,7.772222222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC13*Bilans!F13+AD13","v":3.0187500000000003},2.9048349056603775,261.870866745283,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":40.03446108878334},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ13*Bilans!F13+AK13","v":11.296249999999999},{"v":0.3524399690162665,"d":"35.24%"},3.98125,null,7.314999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU13*Bilans!F13+AV13","v":2.50550925925926},2.4109617400419294,217.34820086477995,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":48.23531542146228},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB13*Bilans!F13+BC13","v":11.753472222222221},{"v":0.3387296898079764,"d":"33.87%"},3.98125,null,7.772222222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W13<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W13<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W13<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W13<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM13*Bilans!F13+BN13","v":3.0187500000000003},2.9048349056603775,261.870866745283,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":40.03446108878334},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F13<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F13<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F13<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F13<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F13*BT13+BU13","v":2.43512037037037},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.769834178095996},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC13*Bilans!F13+CD13","v":11.878935185185187},{"v":0.3351520938480425,"d":"33.52%"},3.98125,null,7.897685185185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN13*Bilans!F13+CO13","v":2.43512037037037},2.3432290356394128,211.24209756289306,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":49.62959157266768}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.974656441057239},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.4059164334193817},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.8254860352494333},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.380892427042751},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R14*Bilans!F14+S14","v":12.08986111111111},{"v":0.2935310809103128,"d":"29.35%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.54875},null,8.54111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC14*Bilans!F14+AD14","v":3.45125},3.3210141509433964,264.9172988207547,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":30.98550482561731},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ14*Bilans!F14+AK14","v":11.90175},{"v":0.29817043712059155,"d":"29.82%"},3.54875,null,8.353,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU14*Bilans!F14+AV14","v":2.8547129629629633},2.7469879454926627,219.12722841194966,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":37.46041192821639},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB14*Bilans!F14+BC14","v":12.08986111111111},{"v":0.2935310809103128,"d":"29.35%"},3.54875,null,8.54111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W14<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W14<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W14<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W14<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM14*Bilans!F14+BN14","v":3.45125},3.3210141509433964,264.9172988207547,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":30.98550482561731},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F14<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F14<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F14<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F14<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F14*BT14+BU14","v":2.718968518518518},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3762803568619097},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC14*Bilans!F14+CD14","v":12.37550925925926},{"v":0.2867558761143387,"d":"28.68%"},3.54875,null,8.82675925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN14*Bilans!F14+CO14","v":2.718968518518518},2.6163659329140456,208.70751046855338,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":39.33062218303261}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.260902102268852},{"$nulls":4},{"$f":"F11","v":3.9563167231887753},{"$f":"F15","v":3.260902102268852},{"$f":"F28","v":3.7703909351217755},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R15*Bilans!F15+S15","v":11.816180555555555},{"v":0.3301087844469389,"d":"33.01%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.900625},null,7.915555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC15*Bilans!F15+AD15","v":3.099375},2.9824174528301888,263.09395560141513,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":38.156077007935664},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ15*Bilans!F15+AK15","v":11.409125},{"v":0.34188642862620927,"d":"34.19%"},3.900625,null,7.5085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU15*Bilans!F15+AV15","v":2.570606481481482},2.4736024633123694,218.20884130110068,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":46.004704348335515},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB15*Bilans!F15+BC15","v":11.816180555555555},{"v":0.3301087844469389,"d":"33.01%"},3.900625,null,7.915555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W15<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W15<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W15<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W15<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM15*Bilans!F15+BN15","v":3.099375},2.9824174528301888,263.09395560141513,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":38.156077007935664},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F15<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F15<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F15<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F15<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F15*BT15+BU15","v":2.488034259259259},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.689659805059551},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC15*Bilans!F15+CD15","v":11.971504629629631},{"v":0.32582579388942484,"d":"32.58%"},3.900625,null,8.070879629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN15*Bilans!F15+CO15","v":2.488034259259259},2.3941461740041925,211.19960473977986,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":47.531496295263686}]
[null,10,{"$nulls":8},{"$f":"F19","v":4.055383369847399},{"$f":"F19","v":4.055383369847399},{"$f":"F19","v":4.055383369847399},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R16*Bilans!F16+S16","v":12.468055555555555},{"v":0.2456277152723627,"d":"24.56%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.0625},null,9.405555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC16*Bilans!F16+AD16","v":3.9375},3.7889150943396226,258.0251179245283,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.185792717086837},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ16*Bilans!F16+AK16","v":12.5825},{"v":0.24339360222531295,"d":"24.34%"},3.0625,null,9.52,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.247314814814815},3.12477463312369,212.79715251572327,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.113707487500143},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB16*Bilans!F16+BC16","v":12.468055555555555},{"v":0.2456277152723627,"d":"24.56%"},3.0625,null,9.405555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W16<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W16<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W16<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W16<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM16*Bilans!F16+BN16","v":3.9375},3.7889150943396226,258.0251179245283,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.185792717086837},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F16<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F16<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F16<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F16<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F16*BT16+BU16","v":3.038092592592592},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.02163272521136},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC16*Bilans!F16+CD16","v":12.933796296296297},{"v":0.23678276121272862,"d":"23.68%"},3.0625,null,9.871296296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN16*Bilans!F16+CO16","v":3.038092592592592},2.923447589098532,199.08678081761002,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":30.0497947449398}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":639.4600898240305},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R17*Bilans!F17+S17","v":12.40486111111111},{"v":0.25342887532889213,"d":"25.34%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.14375},null,9.26111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC17*Bilans!F17+AD17","v":3.85625},3.710731132075472,259.93671580188686,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":24.352208980837073},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ17*Bilans!F17+AK17","v":12.46875},{"v":0.2521303258145363,"d":"25.21%"},3.14375,null,9.325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU17*Bilans!F17+AV17","v":3.1817129629629632},3.0616483228511533,214.46846501572332,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.51498358761475},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB17*Bilans!F17+BC17","v":12.40486111111111},{"v":0.25342887532889213,"d":"25.34%"},3.14375,null,9.26111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W17<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W17<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W17<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W17<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM17*Bilans!F17+BN17","v":3.85625},3.710731132075472,259.93671580188686,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":24.352208980837073},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F17<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F17<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F17<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F17<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F17*BT17+BU17","v":2.984768518518518},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.0756153929673813},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC17*Bilans!F17+CD17","v":12.84050925925926},{"v":0.24483063222224222,"d":"24.48%"},3.14375,null,9.69675925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN17*Bilans!F17+CO17","v":2.984768518518518},2.8721357442348006,201.19310888364782,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":31.462475330905743}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4845.309741510901},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R18*Bilans!F18+S18","v":12.383958333333332},{"v":0.2560267819591878,"d":"25.60%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.1706250000000002},null,9.213333333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC18*Bilans!F18+AD18","v":3.829375},3.684870283018868,260.5019046580189,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":24.74891732831536},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ18*Bilans!F18+AK18","v":12.431125},{"v":0.25505535500608356,"d":"25.51%"},3.1706250000000002,null,9.2605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.1600138888888893},3.0407680817610068,214.96709954009435,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":29.99128757862557},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB18*Bilans!F18+BC18","v":12.383958333333332},{"v":0.2560267819591878,"d":"25.60%"},3.1706250000000002,null,9.213333333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W18<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W18<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W18<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W18<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM18*Bilans!F18+BN18","v":3.829375},3.684870283018868,260.5019046580189,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":24.74891732831536},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F18<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F18<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F18<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F18<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F18*BT18+BU18","v":2.967130555555555},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.093898238758547},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC18*Bilans!F18+CD18","v":12.809652777777778},{"v":0.24751841872719685,"d":"24.75%"},3.1706250000000002,null,9.639027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN18*Bilans!F18+CO18","v":2.967130555555555},2.8551633647798735,201.84577407311315,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":31.94092188382749}]
[null,13,null,null,"COP",{"$f":"BV374","v":4.055383369847399},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5503.189269735683},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R19*Bilans!F19+S19","v":12.328541666666666},{"v":0.2629568920357571,"d":"26.30%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.241875},null,9.086666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC19*Bilans!F19+AD19","v":3.758125},3.616308962264151,261.83885041273584,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":25.828116727482612},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ19*Bilans!F19+AK19","v":12.331375},{"v":0.2628964734265238,"d":"26.29%"},3.241875,null,9.0895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU19*Bilans!F19+AV19","v":3.1024861111111117},2.9854111635220133,216.15869529481137,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.286293540153196},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB19*Bilans!F19+BC19","v":12.328541666666666},{"v":0.2629568920357571,"d":"26.30%"},3.241875,null,9.086666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W19<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W19<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W19<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W19<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM19*Bilans!F19+BN19","v":3.758125},3.616308962264151,261.83885041273584,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":25.828116727482612},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F19<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F19<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F19<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F19<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F19*BT19+BU19","v":2.920369444444444},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.14343790216801},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC19*Bilans!F19+CD19","v":12.727847222222223},{"v":0.25470725279761675,"d":"25.47%"},3.241875,null,9.485972222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN19*Bilans!F19+CO19","v":2.920369444444444},2.8101668238993707,203.47012888443393,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":33.237332817983855}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5707.568410589494},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R20*Bilans!F20+S20","v":11.970763888888888},{"v":0.30924300523845716,"d":"30.92%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.7018750000000002},null,8.268888888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC20*Bilans!F20+AD20","v":3.298125},3.173667452830189,264.8266806014151,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":33.91787312309801},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ20*Bilans!F20+AK20","v":11.687375},{"v":0.316741355522519,"d":"31.67%"},3.7018750000000002,null,7.985499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.7310787037037043},2.628019129979036,219.29505630110066,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":40.96014704461405},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB20*Bilans!F20+BC20","v":11.970763888888888},{"v":0.30924300523845716,"d":"30.92%"},3.7018750000000002,null,8.268888888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W20<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W20<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W20<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W20<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM20*Bilans!F20+BN20","v":3.298125},3.173667452830189,264.8266806014151,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":33.91787312309801},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F20<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F20<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F20<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F20<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F20*BT20+BU20","v":2.618473148148148},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.505859896440922},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC20*Bilans!F20+CD20","v":12.199699074074076},{"v":0.3034398617148647,"d":"30.34%"},3.7018750000000002,null,8.497824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN20*Bilans!F20+CO20","v":2.618473148148148},2.5196628406708594,210.25326573977983,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":42.72160872576896}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":6231.126271611551},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R21*Bilans!F21+S21","v":11.480624999999998},{"v":0.36126081985954606,"d":"36.13%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.1475},null,7.333124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC21*Bilans!F21+AD21","v":2.9126250000000002},2.80271462264151,263.8475545754718,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":43.32963442619226},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ21*Bilans!F21+AK21","v":11.55625},{"v":0.3588967009194159,"d":"35.89%"},4.1475,null,7.40875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.3633499999999996},2.2741669811320753,214.0900796037736,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":53.400036588143216},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB21*Bilans!F21+BC21","v":11.021249999999998},{"v":0.37631847567199733,"d":"37.63%"},4.1475,null,6.8737499999999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W21<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W21<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W21<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W21<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.5475000000000003},1.489103773584906,140.18422924528306,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":81.55281193575976},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F21<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F21<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F21<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F21<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.3633499999999996},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8843167537605527},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC21*Bilans!F21+CD21","v":10.0060625},{"v":0.4144987101569673,"d":"41.45%"},4.1475,null,5.858562500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN21*Bilans!F21+CO21","v":1.695125},1.695125,159.57906750000004,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":71.64108841530862}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R22*Bilans!F22+S22","v":12.583263888888888},{"v":0.23160723845054335,"d":"23.16%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.914375},null,9.668888888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC22*Bilans!F22+AD22","v":4.085625},3.9314504716981133,253.75547069575472,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.178710147666223},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ22*Bilans!F22+AK22","v":12.789875},{"v":0.2278657922770942,"d":"22.79%"},2.914375,null,9.8755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.3669120370370376},3.239858752620546,209.11668318789313,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.69959259262554},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB22*Bilans!F22+BC22","v":12.583263888888888},{"v":0.23160723845054335,"d":"23.16%"},2.914375,null,9.668888888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W22<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W22<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W22<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W22<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM22*Bilans!F22+BN22","v":4.085625},3.9314504716981133,253.75547069575472,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.178710147666223},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F22<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F22<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F22<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F22<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F22*BT22+BU22","v":3.1353064814814813},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.9279434256973524},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC22*Bilans!F22+CD22","v":13.103865740740742},{"v":0.22240574328680926,"d":"22.24%"},2.914375,null,10.189490740740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN22*Bilans!F22+CO22","v":3.1353064814814813},3.016993029350105,194.7318150794025,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":27.598025315270892}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R23*Bilans!F23+S23","v":12.222569444444444},{"v":0.27638419363086275,"d":"27.64%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.378125},null,8.844444444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC23*Bilans!F23+AD23","v":3.621875},3.4852004716981133,263.74254569575476,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.010081713444656},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ23*Bilans!F23+AK23","v":12.140625},{"v":0.2782496782496782,"d":"27.82%"},3.378125,null,8.7625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.992476851851852},2.8795531970649897,217.91018818789314,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":33.901353202816615},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB23*Bilans!F23+BC23","v":12.222569444444444},{"v":0.27638419363086275,"d":"27.64%"},3.378125,null,8.844444444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W23<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W23<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W23<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W23<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM23*Bilans!F23+BN23","v":3.621875},3.4852004716981133,263.74254569575476,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.010081713444656},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F23<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F23<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F23<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F23<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F23*BT23+BU23","v":2.8309490740740735},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2427287668544618},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC23*Bilans!F23+CD23","v":12.571412037037039},{"v":0.26871484205971435,"d":"26.87%"},3.378125,null,9.193287037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN23*Bilans!F23+CO23","v":2.8309490740740735},2.724120807127882,206.1478420794025,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":35.83569045270219}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R24*Bilans!F24+S24","v":11.64515625},{"v":0.34987722899810814,"d":"34.99%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.074375},null,7.57078125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC24*Bilans!F24+AD24","v":2.94065625},2.8296880896226413,261.4207341597877,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":42.11653236166147},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ24*Bilans!F24+AK24","v":11.739062500000001},{"v":0.3470783974444296,"d":"34.71%"},4.074375,null,7.664687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.3833374999999997},2.2934002358490564,211.87578078891505,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":51.965046544036284},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB24*Bilans!F24+BC24","v":11.155312499999999},{"v":0.36524077653584336,"d":"36.52%"},4.074375,null,7.080937499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W24<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W24<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W24<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W24<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.6206250000000006},1.5594693396226422,144.0715749410378,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":76.42128445361944},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F24<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F24<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F24<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F24<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.3833374999999997},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.85174151793441},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC24*Bilans!F24+CD24","v":10.159015625000002},{"v":0.4010600190409688,"d":"40.11%"},4.074375,null,6.084640625000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN24*Bilans!F24+CO24","v":1.69878125},1.69878125,156.94190578124997,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":70.15420614043155}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R25*Bilans!F25+S25","v":11.90173611111111},{"v":0.3184934504186481,"d":"31.85%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.790625},null,8.111111111111109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC25*Bilans!F25+AD25","v":3.209375},3.0882665094339625,264.27840654481133,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":35.74553869064665},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ25*Bilans!F25+AK25","v":11.563125},{"v":0.3278201178314686,"d":"32.78%"},3.790625,null,7.772499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU25*Bilans!F25+AV25","v":2.659421296296297},2.559065775681342,218.99205375393083,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":43.13751957806109},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB25*Bilans!F25+BC25","v":11.90173611111111},{"v":0.3184934504186481,"d":"31.85%"},3.790625,null,8.111111111111109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W25<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W25<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W25<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W25<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM25*Bilans!F25+BN25","v":3.209375},3.0882665094339625,264.27840654481133,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":35.74553869064665},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F25<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F25<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F25<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F25<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F25*BT25+BU25","v":2.5602268518518514},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5856197638736447},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC25*Bilans!F25+CD25","v":12.097800925925927},{"v":0.31333173881846443,"d":"31.33%"},3.790625,null,8.307175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN25*Bilans!F25+CO25","v":2.5602268518518514},2.463614517819706,210.8238123624213,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":44.808856743422865}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11604.161032108712},null,{"$f":"F26/F28","v":3077.7076520140536},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R26*Bilans!F26+S26","v":11.570625},{"v":0.35499378814886834,"d":"35.50%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.1075},null,7.463125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC26*Bilans!F26+AD26","v":2.927958333333333},2.8174693396226416,262.5317930660378,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.66317943892845},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ26*Bilans!F26+AK26","v":11.65625},{"v":0.35238605898123326,"d":"35.24%"},4.1075,null,7.54875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.374283333333333},2.2846877358490563,212.88720322641507,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":52.6120914092137},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB26*Bilans!F26+BC26","v":11.094583333333333},{"v":0.3702257107447328,"d":"37.02%"},4.1075,null,6.987083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W26<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W26<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W26<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W26<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.5875000000000006},1.5275943396226421,142.3412405660378,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":78.68725150532651},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F26<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F26<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F26<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F26<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.374283333333333},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8664298700660558},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC26*Bilans!F26+CD26","v":10.089729166666668},{"v":0.40709715118716017,"d":"40.71%"},4.1075,null,5.982229166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN26*Bilans!F26+CO26","v":1.697125},1.697125,158.13810750000002,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":70.82695735434928}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":38.96376789128303},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R27*Bilans!F27+S27","v":11.938680555555553},{"v":0.3135292030456558,"d":"31.35%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.743125},null,8.195555555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC27*Bilans!F27+AD27","v":3.256875},3.1339740566037735,264.6170994693396,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":34.754962240509336},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ27*Bilans!F27+AK27","v":11.629624999999999},{"v":0.3218611950084375,"d":"32.19%"},3.743125,null,7.886499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU27*Bilans!F27+AV27","v":2.6977731481481486},2.5959703878406715,219.1907596973271,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":41.95777829754085},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB27*Bilans!F27+BC27","v":11.938680555555553},{"v":0.3135292030456558,"d":"31.35%"},3.743125,null,8.195555555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W27<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W27<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W27<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W27<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM27*Bilans!F27+BN27","v":3.256875},3.1339740566037735,264.6170994693396,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":34.754962240509336},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F27<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F27<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F27<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F27<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F27*BT27+BU27","v":2.5914009259259254},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.542485420977429},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC27*Bilans!F27+CD27","v":12.152337962962964},{"v":0.30801686156260893,"d":"30.80%"},3.743125,null,8.409212962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN27*Bilans!F27+CO27","v":2.5914009259259254},2.4936122117400417,210.54814709827042,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":43.680067609227365}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.7703909351217755},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R28*Bilans!F28+S28","v":12.380069444444443},{"v":0.25651108131910055,"d":"25.65%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.175625},null,9.204444444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC28*Bilans!F28+AD28","v":3.8243750000000003},3.6800589622641513,260.6033754127359,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":24.823338684713953},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ28*Bilans!F28+AK28","v":12.424125},{"v":0.25560150111174834,"d":"25.56%"},3.175625,null,9.2485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU28*Bilans!F28+AV28","v":3.155976851851852},3.036883385744235,215.056896961478,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":30.08062490276127},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB28*Bilans!F28+BC28","v":12.380069444444443},{"v":0.25651108131910055,"d":"25.65%"},3.175625,null,9.204444444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W28<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W28<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W28<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W28<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM28*Bilans!F28+BN28","v":3.8243750000000003},3.6800589622641513,260.6033754127359,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":24.823338684713953},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F28<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F28<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F28<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F28<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F28*BT28+BU28","v":2.9638490740740737},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.0973237066289867},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC28*Bilans!F28+CD28","v":12.803912037037039},{"v":0.24801990132500734,"d":"24.80%"},3.175625,null,9.628287037037039,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN28*Bilans!F28+CO28","v":2.9638490740740737},2.8520057127882597,201.9647845511006,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":32.030563469906404}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R29*Bilans!F29+S29","v":16.683125},{"v":0.12119282208818792,"d":"12.12%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.021875},null,14.66125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC29*Bilans!F29+AD29","v":5.213208333333333},5.016483490566038,216.3358505306604,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.089690637798316},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":15.043},{"v":0.13440636841055642,"d":"13.44%"},2.021875,null,13.021125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU29*Bilans!F29+AV29","v":4.064416666666666},3.9110424528301886,168.6637057783019,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.224148848024646},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB29*Bilans!F29+BC29","v":16.683125},{"v":0.12119282208818792,"d":"12.12%"},2.021875,null,14.66125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W29<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W29<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W29<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W29<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM29*Bilans!F29+BN29","v":4.874124999999999},4.690195754716981,202.26469192216982,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.861178703266503},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F29<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F29<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F29<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F29<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F29*BT29+BU29","v":3.746166666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.450504960626418},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC29*Bilans!F29+CD29","v":15.46575},{"v":0.13073242487431908,"d":"13.07%"},2.021875,null,13.443875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN29*Bilans!F29+CO29","v":3.746166666666667},3.604801886792453,155.45708136792456,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":15.432540191411354}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11643.124799999996},null,{"$f":"F30/F32","v":3608.0806396574453},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R30*Bilans!F30+S30","v":14.479125000000002},{"v":0.16588536945430057,"d":"16.59%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.401875},null,12.077250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC30*Bilans!F30+AD30","v":4.701474999999999},4.524060849056603,236.35955905896225,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.897246577497741},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":13.948599999999999},{"v":0.17219470054342373,"d":"17.22%"},2.401875,null,11.546724999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU30*Bilans!F30+AV30","v":3.77055},3.6282650943396226,189.5587098537736,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.575282744676823},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB30*Bilans!F30+BC30","v":14.479125000000002},{"v":0.16588536945430057,"d":"16.59%"},2.401875,null,12.077250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W30<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W30<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W30<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W30<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM30*Bilans!F30+BN30","v":4.4941249999999995},4.32453537735849,225.93535079009433,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.584575941466067},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F30<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F30<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F30<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F30<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F30*BT30+BU30","v":3.4827},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.635885950555603},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC30*Bilans!F30+CD30","v":14.280149999999999},{"v":0.16819676263904793,"d":"16.82%"},2.401875,null,11.878274999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN30*Bilans!F30+CO30","v":3.4827},3.351277358490566,175.08748559433965,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":20.1105557047524}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":38.96376789128303},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R31*Bilans!F31+S31","v":13.554750000000002},{"v":0.18895590106789129,"d":"18.90%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.56125},null,10.993500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC31*Bilans!F31+AD31","v":4.48685},4.317534905660377,242.08418216037734,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.752684478630037},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":13.4896},{"v":0.18986849128217292,"d":"18.99%"},2.56125,null,10.92835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU31*Bilans!F31+AV31","v":3.6473},3.5096660377358493,196.78697473584907,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.60888392864343},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB31*Bilans!F31+BC31","v":13.554750000000002},{"v":0.18895590106789129,"d":"18.90%"},2.56125,null,10.993500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W31<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W31<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W31<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W31<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM31*Bilans!F31+BN31","v":4.33475},4.171174528301886,233.87775580188676,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.340511529601752},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F31<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F31<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F31<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F31<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F31*BT31+BU31","v":3.3722},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.722258466283139},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC31*Bilans!F31+CD31","v":13.7829},{"v":0.18582809133056177,"d":"18.58%"},2.56125,null,11.22165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN31*Bilans!F31+CO31","v":3.3722},3.244947169811321,181.94418781132075,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":22.290131769450557}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R37*Bilans!F37+S37","v":12.47048611111111},{"v":0.24532924961715163,"d":"24.53%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.059375},null,9.411111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC37*Bilans!F37+AD37","v":3.940625},3.7919221698113206,257.9455056014151,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.141891122825026},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ37*Bilans!F37+AK37","v":12.586875},{"v":0.2430607279408114,"d":"24.31%"},3.059375,null,9.5275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU37*Bilans!F37+AV37","v":3.2498379629629635},3.127202568134172,212.72795469732708,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.06094203624196},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB37*Bilans!F37+BC37","v":12.47048611111111},{"v":0.24532924961715163,"d":"24.53%"},3.059375,null,9.411111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W37<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W37<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W37<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W37<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM37*Bilans!F37+BN37","v":3.940625},3.7919221698113206,257.9455056014151,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.141891122825026},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F37<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F37<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F37<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F37<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F37*BT37+BU37","v":3.040143518518518},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0195942869412544},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC37*Bilans!F37+CD37","v":12.937384259259261},{"v":0.2364755454960234,"d":"23.65%"},3.059375,null,9.878009259259262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN37*Bilans!F37+CO37","v":3.040143518518518},2.925421121593291,199.00177179638365,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":29.996450545966844}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R44*Bilans!F44+S44","v":12.37861111111111},{"v":0.25669277203060836,"d":"25.67%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.1775},null,9.20111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC44*Bilans!F44+AD44","v":3.8225000000000002},3.678254716981132,260.641129245283,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":24.85129688762359},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ44*Bilans!F44+AK44","v":12.4215},{"v":0.2558064645976734,"d":"25.58%"},3.1775,null,9.244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.1544629629629632},3.035426624737946,215.09033062893084,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":30.11418535208096},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB44*Bilans!F44+BC44","v":12.37861111111111},{"v":0.25669277203060836,"d":"25.67%"},3.1775,null,9.20111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W44<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W44<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W44<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W44<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM44*Bilans!F44+BN44","v":3.8225000000000002},3.678254716981132,260.641129245283,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":24.85129688762359},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F44<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F44<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F44<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F44<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F44*BT44+BU44","v":2.962618518518518},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.098610213437313},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC44*Bilans!F44+CD44","v":12.80175925925926},{"v":0.24820807325382074,"d":"24.82%"},3.1775,null,9.62425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN44*Bilans!F44+CO44","v":2.962618518518518},2.850821593291404,202.00921810062889,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":32.06423026088549}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R61*Bilans!F61+S61","v":12.255624999999998},{"v":0.2721709419144271,"d":"27.22%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.335625},null,8.919999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC61*Bilans!F61+AD61","v":3.664375},3.5260966981132076,263.2407489976415,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":27.312055863791873},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ61*Bilans!F61+AK61","v":12.200125},{"v":0.2734090839233205,"d":"27.34%"},3.335625,null,8.8645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU61*Bilans!F61+AV61","v":3.026791666666667},2.9125731132075474,217.43814576650945,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":33.06524720814361},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB61*Bilans!F61+BC61","v":12.255624999999998},{"v":0.2721709419144271,"d":"27.22%"},3.335625,null,8.919999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W61<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W61<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W61<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W61<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM61*Bilans!F61+BN61","v":3.664375},3.5260966981132076,263.2407489976415,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":27.312055863791873},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F61<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F61<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F61<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F61<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F61*BT61+BU61","v":2.8588416666666663},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.211090738964791},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC61*Bilans!F61+CD61","v":12.620208333333334},{"v":0.26430823579906565,"d":"26.43%"},3.335625,null,9.284583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN61*Bilans!F61+CO61","v":2.8588416666666663},2.7509608490566033,205.3729821863207,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":35.00775012229862}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R71*Bilans!F71+S71","v":14.102125000000001},{"v":0.17492931029897973,"d":"17.49%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.466875},null,11.635250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC71*Bilans!F71+AD71","v":4.613941666666666},4.439830660377358,238.88508868160375,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.633130024400687},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":13.761399999999998},{"v":0.17926046768497392,"d":"17.93%"},2.466875,null,11.294524999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU71*Bilans!F71+AV71","v":3.720283333333333},3.579895283018868,192.6162657028302,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.388402317027825},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB71*Bilans!F71+BC71","v":14.102125000000001},{"v":0.17492931029897973,"d":"17.49%"},2.466875,null,11.635250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W71<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W71<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W71<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W71<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM71*Bilans!F71+BN71","v":4.429125},4.26198820754717,229.3162755070755,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.28546270425874},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F71<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F71<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F71<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F71<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F71*BT71+BU71","v":3.4376333333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.670441873769745},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC71*Bilans!F71+CD71","v":14.07735},{"v":0.17523717176883433,"d":"17.52%"},2.466875,null,11.610475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN71*Bilans!F71+CO71","v":3.4376333333333333},3.307911320754717,177.98216861320753,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":20.98256067643437}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R77*Bilans!F77+S77","v":13.0545},{"v":0.20280363093186257,"d":"20.28%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.6475},null,10.407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC77*Bilans!F77+AD77","v":4.370699999999999},4.205767924528302,244.52334713207546,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.832795662022104},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":13.2412},{"v":0.1999441138265414,"d":"19.99%"},2.6475,null,10.593699999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU77*Bilans!F77+AV77","v":3.5806},3.4454830188679244,200.32038271698113,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.767804278612527},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB77*Bilans!F77+BC77","v":13.0545},{"v":0.20280363093186257,"d":"20.28%"},2.6475,null,10.407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W77<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W77<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W77<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W77<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM77*Bilans!F77+BN77","v":4.2485},4.088179245283019,237.68674132075472,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.345722019536307},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F77<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F77<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F77<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F77<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F77*BT77+BU77","v":3.3124},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.771404419756068},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC77*Bilans!F77+CD77","v":13.5138},{"v":0.19591084669005018,"d":"19.59%"},2.6475,null,10.866299999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN77*Bilans!F77+CO77","v":3.3124},3.1874037735849057,185.31565539622642,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":23.530310348991666}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R94*Bilans!F94+S94","v":12.5575},{"v":0.2347202866812662,"d":"23.47%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.9475000000000002},null,9.61,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC94*Bilans!F94+AD94","v":4.0525},3.8995754716981135,254.79826132075476,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":21.614814384729833},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ94*Bilans!F94+AK94","v":12.7435},{"v":0.23129438537293526,"d":"23.13%"},2.9475000000000002,null,9.796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU94*Bilans!F94+AV94","v":3.340166666666667},3.2141226415094346,210.01077339622645,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":26.22445046478249},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB94*Bilans!F94+BC94","v":12.5575},{"v":0.2347202866812662,"d":"23.47%"},2.9475000000000002,null,9.61,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W94<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W94<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W94<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W94<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM94*Bilans!F94+BN94","v":4.0525},3.8995754716981135,254.79826132075476,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":21.614814384729833},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F94<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F94<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F94<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F94<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F94*BT94+BU94","v":3.1135666666666664},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9483871658441023},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC94*Bilans!F94+CD94","v":13.065833333333334},{"v":0.22558836660501308,"d":"22.56%"},2.9475000000000002,null,10.118333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN94*Bilans!F94+CO94","v":3.1135666666666664},2.9960735849056603,195.76344803773586,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":28.133020638962062}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R104*Bilans!F104+S104","v":17.956},{"v":0.07821201826687459,"d":"7.82%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.4043750000000002},null,16.551624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC104*Bilans!F104+AD104","v":5.82495},5.605140566037736,158.65350372169812,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.5142790925244},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ104*Bilans!F104+AK104","v":17.956},{"v":0.07821201826687459,"d":"7.82%"},1.4043750000000002,null,16.551624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU104*Bilans!F104+AV104","v":5.82495},5.605140566037736,158.65350372169812,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.5142790925244},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB104*Bilans!F104+BC104","v":17.956},{"v":0.07821201826687459,"d":"7.82%"},1.4043750000000002,null,16.551624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W104<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W104<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W104<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W104<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM104*Bilans!F104+BN104","v":5.335625},5.1342806603773585,145.32581409198113,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.111697317558861},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F104<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F104<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F104<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F104<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F104*BT104+BU104","v":4.2216325},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1745142430090727},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC104*Bilans!F104+CD104","v":16.8338125},{"v":0.08342584307624908,"d":"8.34%"},1.4043750000000002,null,15.4294375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN104*Bilans!F104+CO104","v":4.5775375},4.4048002358490566,124.67787067570754,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.289467863452785}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F116<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F116<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F116<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F116<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F116<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F116<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F116<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F116<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F116<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F116<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F116<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F116<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F116<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F116<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F116<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F116*BT116+BU116","v":4.164220833333333},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2044940380003064},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F119<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F119<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F119<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F119<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F119<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F119<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F119<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F119<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F119<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F119<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F119<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F119<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F119<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F119<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F119<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.615898333333333},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.988778637888833},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F136<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F136<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F136<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F136<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F136<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F136<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F136<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F136<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F136<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F136<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F136<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F136<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F136<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F136<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F136<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.8654633333333335},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8867678926090632},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F142<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F142<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F142<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F142<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F142<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F142<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F142<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F142<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F142<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F142<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F142<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F142<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F142<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F142<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F142<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.640503333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9782336829841018},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F152<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F152<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F152<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F152<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F152<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F152<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F152<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F152<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F152<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F152<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F152<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F152<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F152<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F152<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F152<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F152*BT152+BU152","v":5.0546875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8161360123647605},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F169<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F169<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F169<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F169<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F169<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F169<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F169<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F169<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F169<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F169<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F169<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F169<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F169<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F169<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F169<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F169*BT169+BU169","v":5.286677500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7364403257055117},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F175<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F175<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F175<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F175<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F175<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F175<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F175<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F175<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F175<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F175<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F175<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F175<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F175<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F175<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F175<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.839686666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8968170115696197},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F185<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F185<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F185<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F185<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F185<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F185<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F185<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F185<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F185<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F185<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F185<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F185<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F185<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F185<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F185<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F185*BT185+BU185","v":5.5227683333333335},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.662209863954098},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F201<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F201<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F201<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F201<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F201<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F201<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F201<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F201<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F201<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F201<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F201<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F201<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F201<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F201<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F201<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F201*BT201+BU201","v":5.369865833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7095399186727047},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F211<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F211<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F211<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F211<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F211<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F211<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F211<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.18119999999999994},{"$f":"IF(Bilans!F211<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F211<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F211<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F211<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F211<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F211<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F211<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F211<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":1.9140000000000015},{"$f":"Bilans!F211*BT211+BU211","v":5.855855},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5676617675813354},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F217<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F217<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F217<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F217<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F217<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F217<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F217<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F217<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F217<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F217<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F217<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F217<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F217<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F217<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F217<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F217*BT217+BU217","v":5.0628891666666656},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8131939487120912},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F234<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F234<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F234<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F234<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F234<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F234<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F234<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.18119999999999994},{"$f":"IF(Bilans!F234<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F234<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F234<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F234<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F234<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F234<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F234<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F234<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":1.9140000000000015},{"$f":"Bilans!F234*BT234+BU234","v":6.343585000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4471312357286925},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F244<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F244<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F244<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F244<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F244<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F244<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F244<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F244<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F244<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F244<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F244<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F244<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F244<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F244<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F244<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.6850266666666665},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9594338844033619},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R250*Bilans!F250+S250","v":18.618},{"v":0.06431947577613063,"d":"6.43%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.1975},null,17.420499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC250*Bilans!F250+AD250","v":6.095266666666667},5.865256603773585,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ250*Bilans!F250+AK250","v":18.618},{"v":0.06431947577613063,"d":"6.43%"},1.1975,null,{"$f":"AL250-AN250","v":17.420499999999997},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU250*Bilans!F250+AV250","v":6.095266666666667},5.865256603773585,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB250*Bilans!F250+BC250","v":18.618},{"v":0.06431947577613063,"d":"6.43%"},1.1975,null,{"$f":"BD250-BF250","v":17.420499999999997},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W250<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W250<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W250<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W250<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM250*Bilans!F250+BN250","v":5.5425},5.333349056603774,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F250<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F250<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F250<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F250<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F250*BT250+BU250","v":4.415543333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.0790193430329076},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC250*Bilans!F250+CD250","v":17.59925},{"v":0.06804267227296618,"d":"6.80%"},1.1975,null,{"$f":"CE250-CG250","v":16.40175},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN250*Bilans!F250+CO250","v":4.788550000000001},4.607850000000001,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A16'!$C$39+'251.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W260<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W260<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W260<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W260<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.839375},2.7322287735849056,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F260<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F260<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F260<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F260<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F260*BT260+BU260","v":5.387440833333335},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7039630288283132},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R277*Bilans!F277+S277","v":19.808},{"v":0.04168139135702749,"d":"4.17%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A16'!$C$39+'251.A16'!$C$40)","v":0.8256250000000005},null,18.982374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC277*Bilans!F277+AD277","v":6.581183333333334},6.332836792452831,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ277*Bilans!F277+AK277","v":19.808},{"v":0.04168139135702749,"d":"4.17%"},0.8256250000000005,null,18.982374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU277*Bilans!F277+AV277","v":6.581183333333334},6.332836792452831,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB277*Bilans!F277+BC277","v":19.808},{"v":0.04168139135702749,"d":"4.17%"},0.8256250000000005,null,18.982374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W277<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W277<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W277<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W277<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM277*Bilans!F277+BN277","v":5.914375},5.691191037735849,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F277<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F277<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F277<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F277<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.764114166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9269059638054435},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC277*Bilans!F277+CD277","v":18.975187499999997},{"v":0.04351076899767133,"d":"4.35%"},0.8256250000000005,null,18.149562499999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN277*Bilans!F277+CO277","v":5.1678625},4.9728488207547175,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R286*Bilans!F286+S286","v":18.766},{"v":0.06134765000532878,"d":"6.13%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.1512499999999999},null,17.614749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC286*Bilans!F286+AD286","v":6.1557},5.923409433962265,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":18.766},{"v":0.06134765000532878,"d":"6.13%"},1.1512499999999999,null,17.614749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU286*Bilans!F286+AV286","v":6.1557},5.923409433962265,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB286*Bilans!F286+BC286","v":18.766},{"v":0.06134765000532878,"d":"6.13%"},1.1512499999999999,null,17.614749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W286<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W286<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W286<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W286<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM286*Bilans!F286+BN286","v":5.58875},5.3778537735849055,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F286<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F286<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F286<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F286<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.458895},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0588060494808693},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC286*Bilans!F286+CD286","v":17.770375},{"v":0.06478478929116577,"d":"6.48%"},1.1512499999999999,null,16.619125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.835725},4.6532448113207545,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R292*Bilans!F292+S292","v":17.462083333333332},{"v":0.09470519458827459,"d":"9.47%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.6537499999999998},null,15.808333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.566750000000001},5.356683962264151,183.68069306603772,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.257739361069795},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ292*Bilans!F292+AK292","v":16.05975},{"v":0.10297482837528603,"d":"10.30%"},1.6537499999999998,null,14.406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU292*Bilans!F292+AV292","v":4.357},4.192584905660378,143.76373641509431,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.550555563056067},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB292*Bilans!F292+BC292","v":17.462083333333332},{"v":0.09470519458827459,"d":"9.47%"},1.6537499999999998,null,15.808333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W292<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W292<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W292<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W292<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.746249999999998},5.529410377358489,189.60348183962253,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.999786049725524},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F292<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F292<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F292<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F292<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F292*BT292+BU292","v":4.0172},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2851737528626908},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC292*Bilans!F292+CD292","v":16.05975},{"v":0.10297482837528603,"d":"10.30%"},1.6537499999999998,null,14.406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN292*Bilans!F292+CO292","v":4.357},4.192584905660378,143.76373641509431,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.550555563056067}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R309*Bilans!F309+S309","v":17.1825},{"v":0.10955914447839371,"d":"10.96%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.8825},null,15.3,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.3685},5.165915094339622,205.5001024528302,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.933612740989103},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ309*Bilans!F309+AK309","v":15.4345},{"v":0.12196702193138748,"d":"12.20%"},1.8825,null,13.552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU309*Bilans!F309+AV309","v":4.174},4.016490566037736,159.77599471698113,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.776377575467178},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB309*Bilans!F309+BC309","v":17.1825},{"v":0.10955914447839371,"d":"10.96%"},1.8825,null,15.3,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W309<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W309<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W309<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W309<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.517499999999998},5.309292452830187,211.20365377358485,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.665355686452202},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F309<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F309<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F309<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F309<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F309*BT309+BU309","v":3.8464},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3866472545757076},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC309*Bilans!F309+CD309","v":15.4345},{"v":0.12196702193138748,"d":"12.20%"},1.8825,null,13.552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN309*Bilans!F309+CO309","v":4.174},4.016490566037736,159.77599471698113,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.776377575467178}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R315*Bilans!F315+S315","v":17.640833333333333},{"v":0.08545514667674432,"d":"8.55%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.5075000000000005},null,16.133333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.6935},5.478650943396227,168.63287603773594,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.247441096399922},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":16.4595},{"v":0.09158844436343756,"d":"9.16%"},1.5075000000000005,null,14.951999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU315*Bilans!F315+AV315","v":4.474},4.305169811320755,132.51312679245288,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.222911462305087},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB315*Bilans!F315+BC315","v":17.640833333333333},{"v":0.08545514667674432,"d":"8.55%"},1.5075000000000005,null,16.133333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W315<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W315<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W315<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W315<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.892499999999998},5.670141509433961,174.52695566037738,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.00268237290674},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F315<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F315<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F315<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F315<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F315*BT315+BU315","v":4.126399999999999},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2246994959286552},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC315*Bilans!F315+CD315","v":16.4595},{"v":0.09158844436343756,"d":"9.16%"},1.5075000000000005,null,14.951999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN315*Bilans!F315+CO315","v":4.474},4.305169811320755,132.51312679245288,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.222911462305087}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R325*Bilans!F325+S325","v":15.225875},{"v":0.14929355455761986,"d":"14.93%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.2731250000000003},null,12.95275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC325*Bilans!F325+AD325","v":4.874858333333333},4.6909014150943396,230.58125905896233,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.517647119157113},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":14.319399999999998},{"v":0.15874443063256843,"d":"15.87%"},2.2731250000000003,null,12.046274999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU325*Bilans!F325+AV325","v":3.870116666666666},3.7240745283018866,183.05688343867928,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.027035715344255},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB325*Bilans!F325+BC325","v":15.225875},{"v":0.14929355455761986,"d":"14.93%"},2.2731250000000003,null,12.95275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W325<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W325<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W325<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W325<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM325*Bilans!F325+BN325","v":4.622875},4.448426886792452,218.66242362028305,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.254466042426495},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F325<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F325<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F325<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F325<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F325*BT325+BU325","v":3.5719666666666665},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.570012784740433},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC325*Bilans!F325+CD325","v":14.681849999999999},{"v":0.1548255158580152,"d":"15.48%"},2.2731250000000003,null,12.408724999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN325*Bilans!F325+CO325","v":3.5719666666666665},3.437175471698113,168.95436031132078,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":18.448272577911993}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R342*Bilans!F342+S342","v":12.67611111111111},{"v":0.220493491694789,"d":"22.05%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.795},null,9.88111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC342*Bilans!F342+AD342","v":4.205},4.046320754716981,249.5770641509434,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.664086171924183},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ342*Bilans!F342+AK342","v":12.957},{"v":0.21571351393069382,"d":"21.57%"},2.795,null,10.162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU342*Bilans!F342+AV342","v":3.4632962962962965},3.3326058700209646,205.55513006289308,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.87537053684043},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB342*Bilans!F342+BC342","v":12.67611111111111},{"v":0.220493491694789,"d":"22.05%"},2.795,null,9.88111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W342<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W342<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W342<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W342<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM342*Bilans!F342+BN342","v":4.205},4.046320754716981,249.5770641509434,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.664086171924183},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F342<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F342<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F342<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F342<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F342*BT342+BU342","v":3.2136518518518513},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.8565633189886674},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC342*Bilans!F342+CD342","v":13.240925925925927},{"v":0.21108795681179282,"d":"21.11%"},2.795,null,10.445925925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN342*Bilans!F342+CO342","v":3.2136518518518513},3.0923819706498947,190.7381199496855,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":25.730068521670425}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R352*Bilans!F352+S352","v":12.473402777777777},{"v":0.244971244369965,"d":"24.50%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.055625},null,9.417777777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC352*Bilans!F352+AD352","v":3.944375},3.7955306603773584,257.84937541273587,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.08930103367603},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ352*Bilans!F352+AK352","v":12.592125},{"v":0.24266158412499877,"d":"24.27%"},3.055625,null,9.5365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.252865740740741},3.130116090146751,212.64443658411955,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.997731546081827},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB352*Bilans!F352+BC352","v":12.473402777777777},{"v":0.244971244369965,"d":"24.50%"},3.055625,null,9.417777777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W352<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W352<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W352<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W352<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM352*Bilans!F352+BN352","v":3.944375},3.7955306603773584,257.84937541273587,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.08930103367603},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F352<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F352<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F352<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F352<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F352*BT352+BU352","v":3.042604629629629},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0171517885047936},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC352*Bilans!F352+CD352","v":12.941689814814815},{"v":0.23610711149189473,"d":"23.61%"},3.055625,null,9.886064814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN352*Bilans!F352+CO352","v":3.042604629629629},2.927789360587002,198.899370211478,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":29.932532435471913}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R358*Bilans!F358+S358","v":12.700902777777777},{"v":0.2175534328815209,"d":"21.76%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.763125},null,9.937777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC358*Bilans!F358+AD358","v":4.2368749999999995},4.076992924528302,248.3500239976415,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.27409525958193},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ358*Bilans!F358+AK358","v":13.001625},{"v":0.21252151173411016,"d":"21.25%"},2.763125,null,10.2385,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU358*Bilans!F358+AV358","v":3.4890324074074077},3.3573708071278827,204.51424271619499,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.40532354459317},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB358*Bilans!F358+BC358","v":12.700902777777777},{"v":0.2175534328815209,"d":"21.76%"},2.763125,null,9.937777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W358<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W358<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W358<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W358<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM358*Bilans!F358+BN358","v":4.2368749999999995},4.076992924528302,248.3500239976415,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.27409525958193},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F358<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F358<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F358<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F358<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F358*BT358+BU358","v":3.234571296296296},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8380886241436203},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC358*Bilans!F358+CD358","v":13.277523148148148},{"v":0.208105455299875,"d":"20.81%"},2.763125,null,10.514398148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN358*Bilans!F358+CO358","v":3.234571296296296},3.1125120020964356,189.59866860770438,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":25.24660144188107}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R369*Bilans!F369+S369","v":12.811625000000001},{"v":0.20991677480413296,"d":"20.99%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.689375},null,10.122250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC369*Bilans!F369+AD369","v":4.314308333333333},4.151504245283019,245.54071858726414,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":18.378169813192287},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":13.1206},{"v":0.20497347682270628,"d":"20.50%"},2.689375,null,10.431225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU369*Bilans!F369+AV369","v":3.5482166666666664},3.4143216981132074,201.94005683490565,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.346180807204725},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB369*Bilans!F369+BC369","v":12.811625000000001},{"v":0.20991677480413296,"d":"20.99%"},2.689375,null,10.122250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W369<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W369<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W369<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W369<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM369*Bilans!F369+BN369","v":4.206625},4.047884433962264,239.4121248466981,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.848623582199647},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F369<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F369<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F369<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F369<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F369*BT369+BU369","v":3.2833666666666663},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.7959107014141993},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC369*Bilans!F369+CD369","v":13.38315},{"v":0.2009523169059601,"d":"20.10%"},2.689375,null,10.693775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN369*Bilans!F369+CO369","v":3.2833666666666663},3.1594660377358488,186.86661880188677,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":24.148716615000026}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R370*Bilans!F370+S370","v":12.61},{"v":0.22839016653449642,"d":"22.84%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.88},null,9.73,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC370*Bilans!F370+AD370","v":4.12},3.9645283018867925,252.61974339622643,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":20.733563677898342},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ370*Bilans!F370+AK370","v":12.838},{"v":0.22433400841252532,"d":"22.43%"},2.88,null,9.957999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU370*Bilans!F370+AV370","v":3.394666666666667},3.2665660377358496,208.14558792452834,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":25.16367312046578},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB370*Bilans!F370+BC370","v":12.61},{"v":0.22839016653449642,"d":"22.84%"},2.88,null,9.73,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W370<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W370<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W370<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W370<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM370*Bilans!F370+BN370","v":4.12},3.9645283018867925,252.61974339622643,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":20.733563677898342},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F370<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F370<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F370<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F370<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F370*BT370+BU370","v":3.157866666666666},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.907025840229691},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC370*Bilans!F370+CD370","v":13.143333333333334},{"v":0.21912249556175498,"d":"21.91%"},2.88,null,10.263333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN370*Bilans!F370+CO370","v":3.157866666666666},3.0387018867924525,193.62608422641506,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":27.050629861807927}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R371*Bilans!F371+S371","v":13.246625000000002},{"v":0.197361592103649,"d":"19.74%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.614375},null,10.632250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC371*Bilans!F371+AD371","v":4.415308333333333},4.248692924528301,243.64129575707543,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.411248897968512},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":13.336599999999999},{"v":0.19603009762608162,"d":"19.60%"},2.614375,null,10.722224999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU371*Bilans!F371+AV371","v":3.6062166666666666},3.4701330188679247,198.99477796698113,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.317641023494016},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB371*Bilans!F371+BC371","v":13.246625000000002},{"v":0.197361592103649,"d":"19.74%"},2.614375,null,10.632250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W371<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W371<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W371<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W371<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM371*Bilans!F371+BN371","v":4.281625},4.120054245283019,236.26451069575475,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.954872823505365},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F371<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F371<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F371<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F371<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F371*BT371+BU371","v":3.3353666666666664},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.752321084138676},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC371*Bilans!F371+CD371","v":13.617149999999999},{"v":0.19199134914427762,"d":"19.20%"},2.614375,null,11.002775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN371*Bilans!F371+CO371","v":3.3353666666666664},3.2095037735849052,184.0489938962264,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.04874996840163}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.382050279475984},{"$f":"SUM(AF7:AF372)/229","v":4.218943211309771},{"$f":"SUM(AG7:AG372)/Z373","v":3.9563167231887753},{"$f":"SUM(AH7:AH372)","v":3961.682228402606},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.741789806566393},{"$f":"SUM(AX7:AX372)/229","v":3.602432979118034},{"$f":"SUM(AY7:AY372)/AR373","v":3.260902102268852},{"$f":"SUM(AZ7:AZ372)","v":4823.940897481199},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11604.161032108712},{"$f":"SUM(BK7:BK372)","v":38.96376789128303},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.302452729257642},{"$f":"SUM(BP7:BP372)/229","v":4.138282353547003},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.7703909351217755},{"$f":"SUM(BR7:BR372)","v":4619.561756627389},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1480.2149299943007},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":883.6275131082953},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11643.124799999996},{"$f":"SUM(CL7:CL372)","v":38.96376789128303},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.351341398754652},{"$f":"SUM(CQ7:CQ372)/229","v":3.226958031931738},{"$f":"SUM(CR7:CR372)/CK373","v":3.0014505169003023},{"$f":"SUM(CS7:CS372)","v":5347.498758503256}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":4.055383369847399},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A19","index":46,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5021.223007266654},null,null,"COP",{"$f":"K13","v":3.834441442703769},{"$f":"L13","v":3.34392275543282},{"$f":"M13","v":3.6878278797399644},{"$f":"N13","v":3.317868809091575},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9971523812014591},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99715963454772},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.834441442703769},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":2.8476187985408963E-3},{"$f":"1-N3","v":0.002840365452279947}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.834735481380111},{"$f":"L14","v":3.3442167941091614},{"$f":"M14","v":3.690683630628419},{"$f":"N14","v":3.320717265200178}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.834735481380111},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R7*Bilans!F7+S7","v":13.579833333333331},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.19486616183311042,"d":"19.49%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":10.933583333333331},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC7*Bilans!F7+AD7","v":4.146716666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.99023679245283},{"$f":"AF7*Z7","v":231.87266000943396},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":18.786328706552858},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":13.702616666666668},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.193120048847118,"d":"19.31%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":11.056366666666667},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU7*Bilans!F7+AV7","v":3.5494166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4154764150943397},{"$f":"AX7*AR7","v":198.47333448113207},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.94771413695429},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB7*Bilans!F7+BC7","v":13.579833333333331},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.19486616183311042,"d":"19.49%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":10.933583333333331},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W7<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W7<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W7<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W7<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM7*Bilans!F7+BN7","v":3.8878240740740733},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7411137316561835},{"$f":"BP7*BJ7","v":217.39611894654084},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":20.037321871745},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F7<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F7<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F7<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F7<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F7*BT7+BU7","v":3.301403333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.780635709460926},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC7*Bilans!F7+CD7","v":13.885550000000002},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.19057581442578794,"d":"19.06%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":11.239300000000002},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN7*Bilans!F7+CO7","v":3.301403333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.176822075471698},{"$f":"CQ7*CK7","v":184.60513080566037},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":23.59650563334416}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R8*Bilans!F8+S8","v":12.923333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.24103688418880578,"d":"24.10%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":9.808333333333334},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.6941851851851846},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5547819706498944},{"$f":"AF8*Z8","v":246.55967748427668},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":25.17015128881225},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":13.028185185185185},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2390970005202396,"d":"23.91%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":9.913185185185185},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU8*Bilans!F8+AV8","v":3.1687777777777777},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.049201257861635},{"$f":"AX8*AR8","v":211.492599245283},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":29.343553420526668},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB8*Bilans!F8+BC8","v":12.923333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.24103688418880578,"d":"24.10%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":9.808333333333334},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W8<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W8<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W8<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W8<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.6941851851851846},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5547819706498944},{"$f":"BP8*BJ8","v":246.55967748427668},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":25.17015128881225},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F8<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F8<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F8<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F8<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F8*BT8+BU8","v":2.975192592592593},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0855145387413447},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC8*Bilans!F8+CD8","v":13.344962962962963},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.23342140466371,"d":"23.34%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":10.229962962962963},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN8*Bilans!F8+CO8","v":2.975192592592593},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8629211740041933},{"$f":"CQ8*CK8","v":198.57221262893086},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":31.25283392796233}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3061.1919120878015},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R9*Bilans!F9+S9","v":12.844166666666666},{"v":0.2517679880620256,"d":"25.18%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.23375},null,9.610416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.589509259259259},3.45405607966457,249.41738951257864,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.968554606978493},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":12.87600925925926},{"v":0.25114536149269856,"d":"25.11%"},3.23375,null,9.642259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU9*Bilans!F9+AV9","v":3.0711388888888886},2.9552468553459117,213.3983754245283,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":31.520514041490014},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB9*Bilans!F9+BC9","v":12.844166666666666},{"v":0.2517679880620256,"d":"25.18%"},3.23375,null,9.610416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W9<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W9<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W9<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W9<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.589509259259259},3.45405607966457,249.41738951257864,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.968554606978493},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F9<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F9<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F9<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F9<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F9*BT9+BU9","v":2.89197962962963},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.174296217700422},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC9*Bilans!F9+CD9","v":13.23764814814815},{"v":0.24428432934685443,"d":"24.43%"},3.23375,null,10.00389814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN9*Bilans!F9+CO9","v":2.89197962962963},2.7828483228511534,200.9494773930818,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":33.47322210668052}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R10*Bilans!F10+S10","v":12.337916666666668},{"v":0.3236466178109486,"d":"32.36%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.993125},null,8.34479166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC10*Bilans!F10+AD10","v":2.9201342592592594},2.8099405136268345,254.11697034984277,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":41.5173023892323},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":11.90288425925926},{"v":0.3354754119274701,"d":"33.55%"},3.993125,null,7.90975925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.446763888888889},2.354433176100629,212.9231642806604,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":49.549569375849586},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB10*Bilans!F10+BC10","v":12.337916666666668},{"v":0.3236466178109486,"d":"32.36%"},3.993125,null,8.34479166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W10<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W10<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W10<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W10<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM10*Bilans!F10+BN10","v":2.9201342592592594},2.8099405136268345,254.11697034984277,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":41.5173023892323},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F10<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F10<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F10<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F10<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F10*BT10+BU10","v":2.35985462962963},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.890070127514916},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC10*Bilans!F10+CD10","v":12.551398148148149},{"v":0.318141847853751,"d":"31.81%"},3.993125,null,8.55827314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN10*Bilans!F10+CO10","v":2.35985462962963},2.270803511530399,205.36011556525162,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":51.374392107301574}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.8034612446297507},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R11*Bilans!F11+S11","v":12.406666666666668},{"v":0.3135411069317571,"d":"31.35%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.89},null,8.516666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.011037037037037},2.897412997903564,254.8564472955975,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":39.16196968885713},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":12.035037037037037},{"v":0.32322293550312975,"d":"32.32%"},3.89,null,8.145037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.5315555555555553},2.436025157232704,214.27277283018867,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":46.579321918374106},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB11*Bilans!F11+BC11","v":12.406666666666668},{"v":0.3135411069317571,"d":"31.35%"},3.89,null,8.516666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W11<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W11<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W11<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W11<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.011037037037037},2.897412997903564,254.8564472955975,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":39.16196968885713},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F11<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F11<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F11<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F11<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F11*BT11+BU11","v":2.432118518518519},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.7744871107645825},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC11*Bilans!F11+CD11","v":12.644592592592593},{"v":0.30764138674415065,"d":"30.76%"},3.89,null,8.754592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN11*Bilans!F11+CO11","v":2.432118518518519},2.3403404612159333,205.8563469685535,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":48.48371503223384}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R12*Bilans!F12+S12","v":12.312083333333334},{"v":0.327473010930996,"d":"32.75%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.031875},null,8.280208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC12*Bilans!F12+AD12","v":2.8859768518518516},2.7770720649895178,253.72718921776732,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":42.44068833714075},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":11.853226851851852},{"v":0.3401499904112687,"d":"34.01%"},4.031875,null,7.821351851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.4149027777777774},2.323774371069182,212.31164541273583,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":50.71957564699862},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB12*Bilans!F12+BF8","v":2.4270833333333344},{"v":1,"d":"100.00%"},4.031875,null,-1.604791666666666,0.39802614581718576,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":54.99934118741283},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":36.36565881258718},null,{"$f":"IF(Bilans!W12<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W12<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W12<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W12<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W12<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM12*Bilans!F12+BN12","v":2.8859768518518516},2.123643343815514,116.79898482688769,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":80.32086451840391},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F12<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F12<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F12<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F12<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F12*BT12+BU12","v":2.332700925925926},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.9353523196961717},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC12*Bilans!F12+CD12","v":12.516379629629629},{"v":0.32212789315334206,"d":"32.21%"},4.031875,null,8.48450462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":36.36565881258718},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN12*Bilans!F12+CO12","v":2.332700925925926},2.2446744758909856,205.0846834897799,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":99.41857837819029}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3634.2856438983877},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.834441442703769},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.34392275543282},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6878278797399644},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.317868809091575},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R13*Bilans!F13+S13","v":12.345833333333335},{"v":0.32247721903476206,"d":"32.25%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.98125},null,8.364583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC13*Bilans!F13+AD13","v":2.930601851851852},2.820013102725367,254.22418121069188,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":41.238638177818956},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":11.918101851851851},{"v":0.33405067765731405,"d":"33.41%"},3.98125,null,7.936851851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4565277777777776},2.363828616352201,213.09914976415095,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":49.197094575943126},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB13*Bilans!F13+BC13","v":12.345833333333335},{"v":0.32247721903476206,"d":"32.25%"},3.98125,null,8.364583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W13<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W13<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W13<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W13<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM13*Bilans!F13+BN13","v":2.930601851851852},2.820013102725367,254.22418121069188,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":41.238638177818956},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F13<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F13<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F13<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F13<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F13*BT13+BU13","v":2.3681759259259265},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.876401199548018},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC13*Bilans!F13+CD13","v":12.56212962962963},{"v":0.31692476653079876,"d":"31.69%"},3.98125,null,8.580879629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN13*Bilans!F13+CO13","v":2.3681759259259265},2.2788107966457027,205.43479331761012,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":51.03253862548761}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.834735481380111},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.3442167941091614},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.690683630628419},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.320717265200178},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R14*Bilans!F14+S14","v":12.634166666666667},{"v":0.28088516588615525,"d":"28.09%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.54875},null,9.085416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.3118425925925923},3.186867400419287,254.21641253144645,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":32.28979655270919},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":12.472342592592593},{"v":0.2845295479702126,"d":"28.45%"},3.54875,null,8.923592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.8121388888888887},2.706020440251572,215.85925051886787,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":38.02753980322237},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB14*Bilans!F14+BC14","v":12.634166666666667},{"v":0.28088516588615525,"d":"28.09%"},3.54875,null,9.085416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W14<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W14<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W14<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W14<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.3118425925925923},3.186867400419287,254.21641253144645,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":32.28979655270919},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F14<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F14<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F14<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F14<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F14*BT14+BU14","v":2.671246296296297},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.436598120034135},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC14*Bilans!F14+CD14","v":12.952981481481482},{"v":0.2739716724735189,"d":"27.40%"},3.54875,null,9.404231481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN14*Bilans!F14+CO14","v":2.671246296296297},2.5704445492662478,205.04436169496853,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":40.03326974292228}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.203690062047729},{"$nulls":4},{"$f":"F11","v":3.8034612446297507},{"$f":"F15","v":3.203690062047729},{"$f":"F28","v":3.623993283187025},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R15*Bilans!F15+S15","v":12.399583333333334},{"v":0.31457710272522593,"d":"31.46%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.900625},null,8.498958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.0016712962962964},2.8884006813417193,254.8002661045598,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":39.398048454668995},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":12.021421296296296},{"v":0.3244728642196203,"d":"32.45%"},3.900625,null,8.120796296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.5228194444444445},2.427618710691824,214.15238456367925,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":46.87612164909126},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB15*Bilans!F15+BC15","v":12.399583333333334},{"v":0.31457710272522593,"d":"31.46%"},3.900625,null,8.498958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W15<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W15<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W15<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W15<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.0016712962962964},2.8884006813417193,254.8002661045598,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":39.398048454668995},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F15<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F15<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F15<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F15<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F15*BT15+BU15","v":2.4246731481481487},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.7860773139716803},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC15*Bilans!F15+CD15","v":12.634990740740742},{"v":0.3087160948541638,"d":"30.87%"},3.900625,null,8.734365740740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN15*Bilans!F15+CO15","v":2.4246731481481487},2.33317604821803,205.82112509355352,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":48.77358058210527}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.9735354381991903},{"$f":"F19","v":3.9735354381991903},{"$f":"F19","v":3.9735354381991903},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R16*Bilans!F16+S16","v":12.958333333333334},{"v":0.23633440514469453,"d":"23.63%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.0625},null,9.895833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.7404629629629627},3.5993134171907752,245.11324371069176,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.407154870265558},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":13.095462962962964},{"v":0.23385962059237364,"d":"23.39%"},3.0625,null,10.032962962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU16*Bilans!F16+AV16","v":3.2119444444444443},3.0907389937106915,210.47932547169808,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.423299469402913},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB16*Bilans!F16+BC16","v":12.958333333333334},{"v":0.23633440514469453,"d":"23.63%"},3.0625,null,9.895833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W16<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W16<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W16<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W16<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.7404629629629627},3.5993134171907752,245.11324371069176,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.407154870265558},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F16<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F16<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F16<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F16<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F16*BT16+BU16","v":3.011981481481482},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0478275037350824},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC16*Bilans!F16+CD16","v":13.392407407407408},{"v":0.22867434560765496,"d":"22.87%"},3.0625,null,10.329907407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN16*Bilans!F16+CO16","v":3.011981481481482},2.8983218029350106,197.37571477987422,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":30.31029884640103}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":652.6318575200031},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R17*Bilans!F17+S17","v":12.904166666666667},{"v":0.24362286083306425,"d":"24.36%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.14375},null,9.760416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.668842592592592},3.530395702306079,247.30421894654089,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.596139248915726},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":12.991342592592593},{"v":0.24198807610481338,"d":"24.20%"},3.14375,null,9.847592592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU17*Bilans!F17+AV17","v":3.145138888888889},3.026454402515723,212.00313089622645,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.858206330445633},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB17*Bilans!F17+BC17","v":12.904166666666667},{"v":0.24362286083306425,"d":"24.36%"},3.14375,null,9.760416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W17<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W17<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W17<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W17<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.668842592592592},3.530395702306079,247.30421894654089,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.596139248915726},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F17<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F17<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F17<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F17<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F17*BT17+BU17","v":2.9550462962962967},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.106550314120541},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC17*Bilans!F17+CD17","v":13.318981481481483},{"v":0.2360353157913031,"d":"23.60%"},3.14375,null,10.175231481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN17*Bilans!F17+CO17","v":2.9550462962962967},2.8435351153039834,199.18963482704407,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":31.778928810710237}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5021.223007266654},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R18*Bilans!F18+S18","v":12.88625},{"v":0.2460471432728684,"d":"24.60%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.1706250000000002},null,9.715625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.6451527777777772},3.507599842767295,247.9697708844339,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.999701815487352},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":12.956902777777778},{"v":0.24470547123637446,"d":"24.47%"},3.1706250000000002,null,9.786277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU18*Bilans!F18+AV18","v":3.1230416666666665},3.005191037735849,212.45198041273582,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":30.346340334060326},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB18*Bilans!F18+BC18","v":12.88625},{"v":0.2460471432728684,"d":"24.60%"},3.1706250000000002,null,9.715625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W18<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W18<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W18<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W18<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.6451527777777772},3.507599842767295,247.9697708844339,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.999701815487352},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F18<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F18<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F18<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F18<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F18*BT18+BU18","v":2.936213888888889},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.126475232182033},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC18*Bilans!F18+CD18","v":13.294694444444445},{"v":0.23848799333067286,"d":"23.85%"},3.1706250000000002,null,10.124069444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN18*Bilans!F18+CO18","v":2.936213888888889},2.8254133647798745,199.74259782311321,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":32.27724167260214}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.9735354381991903},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5618.337041385858},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R19*Bilans!F19+S19","v":12.838750000000001},{"v":0.25250705870898643,"d":"25.25%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.241875},null,9.596875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.582347222222222},3.4471643081761005,249.59193173349055,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.095444733651057},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":12.865597222222222},{"v":0.2519801408364037,"d":"25.20%"},3.241875,null,9.623722222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU19*Bilans!F19+AV19","v":3.064458333333333},2.948818396226415,213.5091959787736,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.67453449134967},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB19*Bilans!F19+BC19","v":12.838750000000001},{"v":0.25250705870898643,"d":"25.25%"},3.241875,null,9.596875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W19<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W19<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W19<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W19<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.582347222222222},3.4471643081761005,249.59193173349055,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.095444733651057},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F19<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F19<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F19<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F19<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F19*BT19+BU19","v":2.8862861111111116},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1805578680022286},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC19*Bilans!F19+CD19","v":13.230305555555557},{"v":0.2450340233176776,"d":"24.50%"},3.241875,null,9.988430555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN19*Bilans!F19+CO19","v":2.8862861111111116},2.7773696540880506,201.0954498042453,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":33.62982304588789}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5803.05334732118},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R20*Bilans!F20+S20","v":12.532083333333334},{"v":0.29539182764238453,"d":"29.54%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.7018750000000002},null,8.830208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.1768657407407406},3.056984014675052,255.0900311045597,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":35.212500125370205},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":12.27611574074074},{"v":0.30155100181359396,"d":"30.16%"},3.7018750000000002,null,8.574240740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.686236111111111},2.584868710691824,215.69436956367923,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":41.64391388806348},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB20*Bilans!F20+BC20","v":12.532083333333334},{"v":0.29539182764238453,"d":"29.54%"},3.7018750000000002,null,8.830208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W20<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W20<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W20<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W20<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.1768657407407406},3.056984014675052,255.0900311045597,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":35.212500125370205},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F20<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F20<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F20<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F20<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F20*BT20+BU20","v":2.5639453703703707},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.5804194996065455},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC20*Bilans!F20+CD20","v":12.814601851851853},{"v":0.28887943947045364,"d":"28.89%"},3.7018750000000002,null,9.112726851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN20*Bilans!F20+CO20","v":2.5639453703703707},2.4671927148846966,205.8748960935535,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":43.63017503682549}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":6308.38850783454},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R21*Bilans!F21+S21","v":12.0554375},{"v":0.34403562707699326,"d":"34.40%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.1475},null,7.9079375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.8366875},2.7296426886792453,256.9685627122642,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":44.48955920262217},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ21*Bilans!F21+AK21","v":12.235937499999999},{"v":0.33896054143787513,"d":"33.90%"},4.1475,null,8.088437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU21*Bilans!F21+AV21","v":2.2974125000000005},2.210717688679246,208.11696321226424,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":54.93265857593629},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB21*Bilans!F21+BC21","v":11.630125},{"v":0.35661697531195924,"d":"35.66%"},4.1475,null,7.482625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W21<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W21<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W21<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W21<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM21*Bilans!F21+BN21","v":1.6072500000000003},1.546599056603774,145.5968351886793,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":78.52106173313936},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F21<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F21<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F21<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F21<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F21*BT21+BU21","v":2.2974125000000005},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.9957996224012877},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC21*Bilans!F21+CD21","v":11.302875},{"v":0.3669420390829767,"d":"36.69%"},4.1475,null,7.155375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN21*Bilans!F21+CO21","v":1.7043125},1.639998820754717,154.38948898584908,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":74.04919958668863}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R22*Bilans!F22+S22","v":13.057083333333333},{"v":0.22320260395060154,"d":"22.32%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.914375},null,10.142708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.871032407407407},3.7249557127882595,240.42726648191822,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.352762400408434},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":13.285282407407408},{"v":0.21936869015106875,"d":"21.94%"},2.914375,null,10.370907407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.333736111111111},3.207934748427673,207.05614833726415,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.95534402338149},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB22*Bilans!F22+BC22","v":13.057083333333333},{"v":0.22320260395060154,"d":"22.32%"},2.914375,null,10.142708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W22<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W22<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W22<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W22<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.871032407407407},3.7249557127882595,240.42726648191822,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.352762400408434},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F22<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F22<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F22<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F22<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F22*BT22+BU22","v":3.115778703703704},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.946293967889247},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC22*Bilans!F22+CD22","v":13.526268518518519},{"v":0.2154603833281879,"d":"21.55%"},2.914375,null,10.611893518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN22*Bilans!F22+CO22","v":3.115778703703704},2.9982021488469606,193.51895769732707,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":27.770992703751162}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R23*Bilans!F23+S23","v":12.747916666666667},{"v":0.26499428011112924,"d":"26.50%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.378125},null,9.369791666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.46224537037037},3.3315946016771485,252.11842148191826,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.3015092385061},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":12.690995370370372},{"v":0.26618282501992696,"d":"26.62%"},3.378125,null,9.312870370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.9524305555555554},2.841018081761006,214.99404333726417,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":34.36118574067285},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB23*Bilans!F23+BC23","v":12.747916666666667},{"v":0.26499428011112924,"d":"26.50%"},3.378125,null,9.369791666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W23<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W23<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W23<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W23<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.46224537037037},3.3315946016771485,252.11842148191826,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.3015092385061},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F23<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F23<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F23<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F23<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F23*BT23+BU23","v":2.7908101851851854},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2893673846868445},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC23*Bilans!F23+CD23","v":13.107175925925926},{"v":0.2577309573848083,"d":"25.77%"},3.378125,null,9.729050925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN23*Bilans!F23+CO23","v":2.7908101851851854},2.685496593291405,203.2249546973271,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":36.351098059057236}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R24*Bilans!F24+S24","v":12.238859375},{"v":0.33290479734758777,"d":"33.29%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.074375},null,8.164484375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.8616718750000003},2.753684257075472,254.39912008991743,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":43.27898149316893},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ24*Bilans!F24+AK24","v":12.433984375000001},{"v":0.3276805629732022,"d":"32.77%"},4.074375,null,8.359609375000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU24*Bilans!F24+AV24","v":2.3143531250000007},2.2270190448113216,205.74315445489393,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":53.513978821899535},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB24*Bilans!F24+BC24","v":11.78003125},{"v":0.3458713235586705,"d":"34.59%"},4.074375,null,7.7056562500000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W24<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W24<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W24<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W24<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM24*Bilans!F24+BN24","v":1.671708333333334},1.6086250000000006,148.61282062500004,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":74.08603621104977},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F24<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F24<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F24<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F24<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F24*BT24+BU24","v":2.3143531250000007},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.966551128622603},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC24*Bilans!F24+CD24","v":11.43571875},{"v":0.3562849952041711,"d":"35.63%"},4.074375,null,7.36134375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN24*Bilans!F24+CO24","v":1.7085781249999998},1.6441034787735849,151.89049988649762,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":72.48731697161759}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R25*Bilans!F25+S25","v":12.472916666666668},{"v":0.3039084683480875,"d":"30.39%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.790625},null,8.682291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.098634259259259},2.9817046645702305,255.15937667059745,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":37.02303293539347},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":12.16238425925926},{"v":0.3116679196444715,"d":"31.17%"},3.790625,null,8.37175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.6132638888888886},2.5146501572327042,215.19118720518864,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":43.89944648264024},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB25*Bilans!F25+BC25","v":12.472916666666668},{"v":0.3039084683480875,"d":"30.39%"},3.790625,null,8.682291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W25<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W25<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W25<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W25<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.098634259259259},2.9817046645702305,255.15937667059745,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":37.02303293539347},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F25<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F25<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F25<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F25<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F25*BT25+BU25","v":2.5017546296296302},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6694246075439643},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC25*Bilans!F25+CD25","v":12.734398148148149},{"v":0.2976681705645616,"d":"29.77%"},3.790625,null,8.943773148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN25*Bilans!F25+CO25","v":2.5017546296296302},2.4073487945492666,206.00887309355346,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":45.856151069570664}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11606.75914118741},null,{"$f":"F26/F28","v":3202.7540434567672},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R26*Bilans!F26+S26","v":12.155770833333333},{"v":0.3379053501680443,"d":"33.79%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.1075},null,8.048270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8503541666666665},2.7427936320754718,255.5735106367925,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":43.82473351049857},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ26*Bilans!F26+AK26","v":12.344270833333333},{"v":0.3327454537783216,"d":"33.27%"},4.1075,null,8.236770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU26*Bilans!F26+AV26","v":2.306679166666667},2.219634669811321,206.82555853301892,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":54.15404689557211},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB26*Bilans!F26+BC26","v":11.712125},{"v":0.35070493185480855,"d":"35.07%"},4.1075,null,7.604625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W26<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W26<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W26<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W26<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM26*Bilans!F26+BN26","v":1.6425092592592596},1.5805277777777782,147.27357833333338,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":76.05193764389531},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F26<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F26<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F26<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F26<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F26*BT26+BU26","v":2.306679166666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.979747219577928},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC26*Bilans!F26+CD26","v":11.375541666666667},{"v":0.36108170673191387,"d":"36.11%"},4.1075,null,7.268041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN26*Bilans!F26+CO26","v":1.7066458333333332},1.6422441037735849,153.02430558962266,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":73.19386912323006}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":36.36565881258718},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R27*Bilans!F27+S27","v":12.504583333333334},{"v":0.29934024191129915,"d":"29.93%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.743125},null,8.761458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.1405046296296293},3.0219950209643605,255.16214959512578,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":36.042795982252066},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":12.223254629629631},{"v":0.30622981467853283,"d":"30.62%"},3.743125,null,8.48012962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.6523194444444442},2.5522319182389936,215.49770201650944,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":42.67682306675099},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB27*Bilans!F27+BC27","v":12.504583333333334},{"v":0.29934024191129915,"d":"29.93%"},3.743125,null,8.761458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W27<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W27<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W27<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W27<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.1405046296296293},3.0219950209643605,255.16214959512578,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":36.042795982252066},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F27<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F27<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F27<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F27<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F27*BT27+BU27","v":2.5350398148148154},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.6212448997258053},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC27*Bilans!F27+CD27","v":12.777324074074075},{"v":0.29295061926111865,"d":"29.30%"},3.743125,null,9.034199074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN27*Bilans!F27+CO27","v":2.5350398148148154},2.4393779350104827,205.9688759426101,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":44.6511991589085}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.623993283187025},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R28*Bilans!F28+S28","v":12.882916666666667},{"v":0.2464989165238203,"d":"24.65%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.175625},null,9.707291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.6407453703703703},3.503358752620545,248.09035006682387,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.075362659239037},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":12.950495370370371},{"v":0.245212627716586,"d":"24.52%"},3.175625,null,9.77487037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU28*Bilans!F28+AV28","v":3.1189305555555555},3.0012350628930817,212.53246097877357,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":30.437919085198413},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB28*Bilans!F28+BC28","v":12.882916666666667},{"v":0.2464989165238203,"d":"24.65%"},3.175625,null,9.707291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W28<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W28<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W28<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W28<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.6407453703703703},3.503358752620545,248.09035006682387,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.075362659239037},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F28<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F28<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F28<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F28<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F28*BT28+BU28","v":2.9327101851851856},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1302104266468223},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC28*Bilans!F28+CD28","v":13.290175925925928},{"v":0.23894529445657087,"d":"23.89%"},3.175625,null,10.114550925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN28*Bilans!F28+CO28","v":2.9327101851851856},2.822041876310273,199.84289547091197,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":32.37065713547769}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R29*Bilans!F29+S29","v":17.992083333333333},{"v":0.11237581343646512,"d":"11.24%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.021875},null,15.970208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC29*Bilans!F29+AD29","v":5.154041666666666},4.959549528301887,213.8805734080189,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.216996560380705},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":15.359291666666667},{"v":0.1316385575506683,"d":"13.16%"},2.021875,null,13.337416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU29*Bilans!F29+AV29","v":4.007291666666666},3.8560731132075468,166.2931530070755,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.426917842780474},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB29*Bilans!F29+BC29","v":17.992083333333333},{"v":0.11237581343646512,"d":"11.24%"},2.021875,null,15.970208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W29<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W29<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W29<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W29<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM29*Bilans!F29+BN29","v":4.438199074074073},4.270719863731656,184.1747941234277,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.026199745021609},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F29<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F29<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F29<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F29<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F29*BT29+BU29","v":3.712658333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4726218185980846},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC29*Bilans!F29+CD29","v":15.808625000000001},{"v":0.12789695498501608,"d":"12.79%"},2.021875,null,13.786750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN29*Bilans!F29+CO29","v":3.712658333333333},3.5725580188679245,154.06656456367926,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":15.571825483642808}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11643.124799999996},null,{"$f":"F30/F32","v":3670.787275348257},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R30*Bilans!F30+S30","v":15.30675},{"v":0.15691606644127593,"d":"15.69%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.401875},null,12.904874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC30*Bilans!F30+AD30","v":4.5409749999999995},4.369617452830188,228.29066382311322,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.423787259991784},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":14.351025000000002},{"v":0.16736609405948352,"d":"16.74%"},2.401875,null,11.949150000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU30*Bilans!F30+AV30","v":3.728625},3.587922169811321,187.45099376179246,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.784144920162575},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB30*Bilans!F30+BC30","v":15.30675},{"v":0.15691606644127593,"d":"15.69%"},2.401875,null,12.904874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W30<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W30<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W30<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W30<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM30*Bilans!F30+BN30","v":4.10323611111111},3.948397012578616,206.2840019221698,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.06921816253352},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F30<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F30<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F30<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F30<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F30*BT30+BU30","v":3.4623649999999997},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.6513669125005603},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC30*Bilans!F30+CD30","v":14.638225000000002},{"v":0.16408239386947526,"d":"16.41%"},2.401875,null,12.236350000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN30*Bilans!F30+CO30","v":3.4623649999999997},3.331709716981132,174.06517416367925,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":20.22866807888284}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":36.36565881258718},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R31*Bilans!F31+S31","v":14.180499999999999},{"v":0.18061774972673741,"d":"18.06%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.56125},null,11.61925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC31*Bilans!F31+AD31","v":4.28385},4.122195283018868,231.13148951886797,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.54654863100743},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":13.928150000000002},{"v":0.1838901792413206,"d":"18.39%"},2.56125,null,11.366900000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU31*Bilans!F31+AV31","v":3.61175},3.4754575471698113,194.86890466981131,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.811734575466517},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB31*Bilans!F31+BC31","v":14.180499999999999},{"v":0.18061774972673741,"d":"18.06%"},2.56125,null,11.61925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W31<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W31<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W31<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W31<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM31*Bilans!F31+BN31","v":3.9627499999999998},3.8132122641509434,213.8068116509434,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.96833823807739},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F31<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F31<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F31<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F31<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F31*BT31+BU31","v":3.35739},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.734266796529447},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC31*Bilans!F31+CD31","v":14.147350000000001},{"v":0.18104097233757555,"d":"18.10%"},2.56125,null,11.586100000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN31*Bilans!F31+CO31","v":3.35739},3.230696037735849,181.14512683584906,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":22.388457210196364}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R37*Bilans!F37+S37","v":12.960416666666667},{"v":0.23605529657611318,"d":"23.61%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.059375},null,9.901041666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.7432175925925923},3.6019640985324948,245.02360780267298,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.3623333269068},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":13.099467592592593},{"v":0.23354956820764206,"d":"23.35%"},3.059375,null,10.040092592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU37*Bilans!F37+AV37","v":3.214513888888889},3.0932114779874214,210.41571079009435,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.369301816083865},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB37*Bilans!F37+BC37","v":12.960416666666667},{"v":0.23605529657611318,"d":"23.61%"},3.059375,null,9.901041666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W37<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W37<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W37<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W37<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.7432175925925923},3.6019640985324948,245.02360780267298,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.3623333269068},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F37<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F37<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F37<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F37<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F37*BT37+BU37","v":3.0141712962962965},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0456132374692997},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC37*Bilans!F37+CD37","v":13.395231481481483},{"v":0.22839284294784282,"d":"22.84%"},3.059375,null,10.335856481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN37*Bilans!F37+CO37","v":3.0141712962962965},2.9004289832285117,197.30168158411954,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":30.254921084922287}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R44*Bilans!F44+S44","v":12.881666666666668},{"v":0.24666839177125113,"d":"24.67%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.1775},null,9.704166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.639092592592592},3.501768343815513,248.13530484276725,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.103782724930532},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":12.948092592592593},{"v":0.24540294080209155,"d":"24.54%"},3.1775,null,9.770592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU44*Bilans!F44+AV44","v":3.1173888888888888},2.999751572327044,212.56239641509433,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":30.47232338946307},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB44*Bilans!F44+BC44","v":12.881666666666668},{"v":0.24666839177125113,"d":"24.67%"},3.1775,null,9.704166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W44<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W44<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W44<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W44<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.639092592592592},3.501768343815513,248.13530484276725,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.103782724930532},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F44<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F44<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F44<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F44<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F44*BT44+BU44","v":2.9313962962962967},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1316134265430327},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC44*Bilans!F44+CD44","v":13.288481481481483},{"v":0.2391168625571018,"d":"23.91%"},3.1775,null,10.110981481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN44*Bilans!F44+CO44","v":2.9313962962962967},2.8207775681341722,199.88029847798745,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":32.40574550529468}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R61*Bilans!F61+S61","v":12.776250000000001},{"v":0.2610801291458761,"d":"26.11%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.335625},null,9.440625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.499708333333333},3.367643867924528,251.41145295990563,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.59713015300295},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":12.745458333333334},{"v":0.2617108708657659,"d":"26.17%"},3.335625,null,9.409833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.987375},2.8746438679245285,214.6065379599057,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":33.501523814680894},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB61*Bilans!F61+BC61","v":12.776250000000001},{"v":0.2610801291458761,"d":"26.11%"},3.335625,null,9.440625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W61<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W61<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W61<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W61<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.499708333333333},3.367643867924528,251.41145295990563,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.59713015300295},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F61<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F61<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F61<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F61<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F61*BT61+BU61","v":2.820591666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2546362908491417},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC61*Bilans!F61+CD61","v":13.145583333333335},{"v":0.25374492066410137,"d":"25.37%"},3.335625,null,9.809958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN61*Bilans!F61+CO61","v":2.820591666666667},2.7141542452830194,202.62518518160383,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":35.48248968066948}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R71*Bilans!F71+S71","v":14.847416666666666},{"v":0.16614843210659544,"d":"16.61%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.466875},null,12.380541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC71*Bilans!F71+AD71","v":4.436108333333333},4.268708018867924,229.67783495518867,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.259826086303125},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":14.178558333333335},{"v":0.17398630678836058,"d":"17.40%"},2.466875,null,11.711683333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU71*Bilans!F71+AV71","v":3.6809583333333333},3.542054245283019,190.58022866745284,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.595535582898474},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB71*Bilans!F71+BC71","v":14.847416666666666},{"v":0.16614843210659544,"d":"16.61%"},2.466875,null,12.380541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W71<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W71<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W71<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W71<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM71*Bilans!F71+BN71","v":4.0459398148148145},3.893262840670859,209.47700714229558,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.827835633116422},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F71<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F71<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F71<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F71<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F71*BT71+BU71","v":3.4195516666666665},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.684562449950798},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC71*Bilans!F71+CD71","v":14.438025000000001},{"v":0.17085958778988122,"d":"17.09%"},2.466875,null,11.971150000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN71*Bilans!F71+CO71","v":3.4195516666666665},3.2905119811320755,177.04599714481134,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":21.093510796493305}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R77*Bilans!F77+S77","v":13.570999999999998},{"v":0.1950851079507774,"d":"19.51%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.6475},null,10.923499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC77*Bilans!F77+AD77","v":4.144699999999999},3.988296226415094,231.87954260377356,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":18.80517287137791},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":13.699300000000001},{"v":0.19325804968137056,"d":"19.33%"},2.6475,null,11.0518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU77*Bilans!F77+AV77","v":3.5484999999999998},3.4145943396226413,198.52451490566037,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.9647174862618},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB77*Bilans!F77+BC77","v":13.570999999999998},{"v":0.1950851079507774,"d":"19.51%"},2.6475,null,10.923499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W77<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W77<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W77<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W77<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM77*Bilans!F77+BN77","v":3.8867222222222217},3.7400534591194963,217.4467081132075,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":20.053349723417337},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F77<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F77<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F77<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F77<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F77*BT77+BU77","v":3.30058},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.7813293421156287},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC77*Bilans!F77+CD77","v":13.881700000000002},{"v":0.1907187160074054,"d":"19.07%"},2.6475,null,11.234200000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN77*Bilans!F77+CO77","v":3.30058},3.176029811320755,184.6543732301887,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":23.614576831950746}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R94*Bilans!F94+S94","v":13.035},{"v":0.22612197928653627,"d":"22.61%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.9475000000000002},null,10.0875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.8418333333333328},3.6968584905660373,241.5527337735849,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":22.800061245269443},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":13.242833333333333},{"v":0.22257321570157446,"d":"22.26%"},2.9475000000000002,null,10.295333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU94*Bilans!F94+AV94","v":3.3064999999999998},3.1817264150943396,207.89400396226415,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":26.49146689675417},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB94*Bilans!F94+BC94","v":13.035},{"v":0.22612197928653627,"d":"22.61%"},2.9475000000000002,null,10.0875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W94<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W94<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W94<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W94<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.8418333333333328},3.6968584905660373,241.5527337735849,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":22.800061245269443},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F94<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F94<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F94<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F94<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F94*BT94+BU94","v":3.092566666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9684081183914115},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC94*Bilans!F94+CD94","v":13.496333333333334},{"v":0.21839264985551632,"d":"21.84%"},2.9475000000000002,null,10.548833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN94*Bilans!F94+CO94","v":3.092566666666667},2.9758660377358495,194.4430869056604,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":28.324057242889175}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R104*Bilans!F104+S104","v":18.5445},{"v":0.07573000080886517,"d":"7.57%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.4043750000000002},null,17.140124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC104*Bilans!F104+AD104","v":5.518375},5.310134433962264,150.30335515330188,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.8761818470111224},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ104*Bilans!F104+AK104","v":18.5445},{"v":0.07573000080886517,"d":"7.57%"},1.4043750000000002,null,17.140124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU104*Bilans!F104+AV104","v":5.518375},5.310134433962264,150.30335515330188,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.8761818470111224},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB104*Bilans!F104+BC104","v":18.5445},{"v":0.07573000080886517,"d":"7.57%"},1.4043750000000002,null,17.140124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W104<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W104<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W104<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W104<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM104*Bilans!F104+BN104","v":5.116513888888888},4.92343789308176,139.35790956367921,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.416250756672974},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F104<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F104<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F104<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F104<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F104*BT104+BU104","v":4.1537275000000005},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2100631300440385},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC104*Bilans!F104+CD104","v":18.5698},{"v":0.07562682419842971,"d":"7.56%"},1.4043750000000002,null,17.165425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN104*Bilans!F104+CO104","v":4.4473375},4.279513443396226,121.13162801533018,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.532149853704604}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F116<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F116<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F116<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F116<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F116<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F116<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F116<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F116<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F116<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F116<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F116<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F116<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F116<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F116<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F116*BT116+BU116","v":4.101379166666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.238271475753583},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F119<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F119<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F119<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F119<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F119<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F119<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F119<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F119<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F119<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F119<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F119<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F119<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F119<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F119<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F119*BT119+BU119","v":4.5132216666666665},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0340237369240675},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F136<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F136<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F136<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F136<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F136<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F136<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F136<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F136<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F136<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F136<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F136<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F136<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F136<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F136<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F136*BT136+BU136","v":4.740776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9363915757825896},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F142<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F142<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F142<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F142<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F142<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F142<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F142<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F142<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F142<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F142<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F142<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F142<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F142<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F142<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F142*BT142+BU142","v":4.535656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0239627191064584},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F152<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F152<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F152<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F152<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F152<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F152<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F152<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F152<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F152<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F152<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F152<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F152<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F152<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F152<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F152*BT152+BU152","v":4.9133125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.86839326828896},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F169<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F169<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F169<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F169<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F169<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F169<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F169<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F169<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F169<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F169<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F169<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F169<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F169<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F169<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F169*BT169+BU169","v":5.124842500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7912745611206589},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F175<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F175<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F175<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F175<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F175<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F175<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F175<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F175<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F175<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F175<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F175<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F175<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F175<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F175<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F175*BT175+BU175","v":4.717273333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9460394493429112},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F185<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F185<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F185<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F185<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F185<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F185<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F185<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F185<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F185<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F185<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F185<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F185<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F185<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F185<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F185*BT185+BU185","v":5.340111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7190651756033817},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F201<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F201<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F201<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F201<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F201<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F201<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F201<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F201<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F201<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F201<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F201<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F201<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F201<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F201<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F201*BT201+BU201","v":5.200694166666667},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7651489793109352},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F211<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F211<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F211<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F211<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F211<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F211<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F211<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.15900000000000009},{"$f":"IF(Bilans!F211<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F211<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F211<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F211<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F211<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F211<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F211<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F211<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.1739999999999986},{"$f":"Bilans!F211*BT211+BU211","v":5.6329125},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6297075447204268},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F217<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F217<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F217<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F217<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F217<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F217<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F217<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F217<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F217<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F217<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F217<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F217<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F217<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F217<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F217*BT217+BU217","v":4.920790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8655537922512118},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F234<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F234<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F234<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F234<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F234<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F234<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F234<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.15900000000000009},{"$f":"IF(Bilans!F234<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F234<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F234<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F234<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F234<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F234<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F234<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F234<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.1739999999999986},{"$f":"Bilans!F234*BT234+BU234","v":6.0608875000000015},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5146296643849597},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F244<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F244<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F244<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F244<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F244<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F244<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F244<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F244<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F244<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F244<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F244<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F244<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F244<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F244<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F244*BT244+BU244","v":4.576253333333334},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0060078259070737},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R250*Bilans!F250+S250","v":19.592666666666666},{"v":0.061119806730409336,"d":"6.11%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.1975},null,18.395166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC250*Bilans!F250+AD250","v":5.752833333333333},5.535745283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ250*Bilans!F250+AK250","v":19.592666666666666},{"v":0.061119806730409336,"d":"6.11%"},1.1975,null,{"$f":"AL250-AN250","v":18.395166666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU250*Bilans!F250+AV250","v":5.752833333333333},5.535745283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB250*Bilans!F250+BC250","v":19.592666666666666},{"v":0.061119806730409336,"d":"6.11%"},1.1975,null,{"$f":"BD250-BF250","v":18.395166666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W250<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W250<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W250<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W250<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM250*Bilans!F250+BN250","v":5.29887037037037},5.098912997903564,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F250<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F250<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F250<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F250<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F250*BT250+BU250","v":4.330536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1198296439009483},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC250*Bilans!F250+CD250","v":19.65106666666667},{"v":0.06093816790267534,"d":"6.09%"},1.1975,null,{"$f":"CE250-CG250","v":18.453566666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN250*Bilans!F250+CO250","v":4.636283333333334},4.46132924528302,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A19'!$C$39+'251.A19'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W260<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W260<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W260<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W260<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.502856481481481},2.4084090670859535,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F260<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F260<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F260<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F260<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F260*BT260+BU260","v":5.2167191666666675},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7597266992360938},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R277*Bilans!F277+S277","v":21.47683333333333},{"v":0.03844258542150071,"d":"3.84%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A19'!$C$39+'251.A19'!$C$40)","v":0.8256250000000005},null,20.65120833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC277*Bilans!F277+AD277","v":6.174291666666667},5.9412995283018875,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ277*Bilans!F277+AK277","v":21.47683333333333},{"v":0.03844258542150071,"d":"3.84%"},0.8256250000000005,null,20.65120833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU277*Bilans!F277+AV277","v":6.174291666666667},5.9412995283018875,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB277*Bilans!F277+BC277","v":21.47683333333333},{"v":0.03844258542150071,"d":"3.84%"},0.8256250000000005,null,20.65120833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W277<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W277<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W277<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W277<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM277*Bilans!F277+BN277","v":5.626671296296295},5.414344077568133,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F277<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F277<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F277<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F277<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F277*BT277+BU277","v":4.648365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9748875904238032},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC277*Bilans!F277+CD277","v":21.59473333333333},{"v":0.03823270180074774,"d":"3.82%"},0.8256250000000005,null,20.769108333333328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN277*Bilans!F277+CO277","v":4.975929166666667},4.788158254716982,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R286*Bilans!F286+S286","v":19.826999999999998},{"v":0.05806476017551823,"d":"5.81%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.1512499999999999},null,18.675749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC286*Bilans!F286+AD286","v":5.805250000000001},5.586183962264152,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":19.826999999999998},{"v":0.05806476017551823,"d":"5.81%"},1.1512499999999999,null,18.675749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU286*Bilans!F286+AV286","v":5.805250000000001},5.586183962264152,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB286*Bilans!F286+BC286","v":19.826999999999998},{"v":0.05806476017551823,"d":"5.81%"},1.1512499999999999,null,18.675749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W286<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W286<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W286<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W286<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM286*Bilans!F286+BN286","v":5.339638888888889},5.138143081761006,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F286<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F286<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F286<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F286<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F286*BT286+BU286","v":4.370065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1006552534115626},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC286*Bilans!F286+CD286","v":19.8928},{"v":0.057872697659454665,"d":"5.79%"},1.1512499999999999,null,18.74155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN286*Bilans!F286+CO286","v":4.6785250000000005},4.501976886792454,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R292*Bilans!F292+S292","v":18.210333333333335},{"v":0.09081382365323716,"d":"9.08%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.6537499999999998},null,16.556583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC292*Bilans!F292+AD292","v":5.362166666666667},5.159820754716981,176.93025367924525,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.572797797202988},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ292*Bilans!F292+AK292","v":17.209000000000003},{"v":0.09609797199139983,"d":"9.61%"},1.6537499999999998,null,15.555250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU292*Bilans!F292+AV292","v":4.2575},4.09683962264151,140.48063066037736,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.797127560360606},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB292*Bilans!F292+BC292","v":18.210333333333335},{"v":0.09081382365323716,"d":"9.08%"},1.6537499999999998,null,16.556583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W292<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W292<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W292<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W292<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM292*Bilans!F292+BN292","v":6.130027777777776},5.898705974842765,202.26662787735836,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.498949801643416},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F292<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F292<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F292<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F292<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.9654000000000003},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3150249659555153},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC292*Bilans!F292+CD292","v":17.209000000000003},{"v":0.09609797199139983,"d":"9.61%"},1.6537499999999998,null,15.555250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN292*Bilans!F292+CO292","v":4.2575},4.09683962264151,140.48063066037736,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.797127560360606}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R309*Bilans!F309+S309","v":18.434},{"v":0.10212108061191277,"d":"10.21%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.8825},null,16.5515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC309*Bilans!F309+AD309","v":5.2909999999999995},5.091339622641509,202.53349018867922,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.079115479115481},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ309*Bilans!F309+AK309","v":15.928},{"v":0.11818809643395278,"d":"11.82%"},1.8825,null,14.0455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU309*Bilans!F309+AV309","v":4.1049999999999995},3.950094339622641,157.13475283018866,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.991132764920831},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB309*Bilans!F309+BC309","v":18.434},{"v":0.10212108061191277,"d":"10.21%"},1.8825,null,16.5515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W309<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W309<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W309<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W309<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM309*Bilans!F309+BN309","v":5.928388888888887},5.704676100628929,226.9320152830188,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.995462510893914},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F309<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F309<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F309<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F309<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.8068},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4114742040559},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC309*Bilans!F309+CD309","v":15.928},{"v":0.11818809643395278,"d":"11.82%"},1.8825,null,14.0455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN309*Bilans!F309+CO309","v":4.1049999999999995},3.950094339622641,157.13475283018866,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.991132764920831}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R315*Bilans!F315+S315","v":18.067333333333334},{"v":0.08343788052101402,"d":"8.34%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.5075000000000005},null,16.559833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC315*Bilans!F315+AD315","v":5.407666666666667},5.203603773584906,160.16692415094346,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.630519487582992},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ315*Bilans!F315+AK315","v":18.028},{"v":0.0836199245617928,"d":"8.36%"},1.5075000000000005,null,16.5205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU315*Bilans!F315+AV315","v":4.3549999999999995},4.1906603773584905,128.98852641509438,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.474926723846833},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB315*Bilans!F315+BC315","v":18.067333333333334},{"v":0.08343788052101402,"d":"8.34%"},1.5075000000000005,null,16.559833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W315<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W315<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W315<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W315<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM315*Bilans!F315+BN315","v":6.258944444444442},6.022757861635218,185.38048698113207,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.592694063450116},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F315<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F315<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F315<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F315<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F315*BT315+BU315","v":4.0668},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2573030392446154},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC315*Bilans!F315+CD315","v":18.028},{"v":0.0836199245617928,"d":"8.36%"},1.5075000000000005,null,16.5205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN315*Bilans!F315+CO315","v":4.3549999999999995},4.1906603773584905,128.98852641509438,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.474926723846833}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R325*Bilans!F325+S325","v":16.216583333333332},{"v":0.1401728683086758,"d":"14.02%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.2731250000000003},null,13.943458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC325*Bilans!F325+AD325","v":4.748691666666666},4.56949575471698,224.61356382311322,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.87679372161435},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":14.692641666666667},{"v":0.1547117973452698,"d":"15.47%"},2.2731250000000003,null,12.419516666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU325*Bilans!F325+AV325","v":3.8230416666666662},3.678775943396226,180.83023149764153,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.236698014682652},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB325*Bilans!F325+BC325","v":16.216583333333332},{"v":0.1401728683086758,"d":"14.02%"},2.2731250000000003,null,13.943458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W325<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W325<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W325<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W325<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM325*Bilans!F325+BN325","v":4.216726851851851},4.057605083857442,199.4515778970126,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.627432608527322},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F325<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F325<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F325<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F325<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F325*BT325+BU325","v":3.547168333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.587979801729173},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC325*Bilans!F325+CD325","v":15.034775000000002},{"v":0.1511911551719264,"d":"15.12%"},2.2731250000000003,null,12.761650000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN325*Bilans!F325+CO325","v":3.547168333333333},3.413312924528302,167.78139680518873,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":18.577244865049362}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R342*Bilans!F342+S342","v":13.136666666666667},{"v":0.21276325805633087,"d":"21.28%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.795},null,10.341666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC342*Bilans!F342+AD342","v":3.9762592592592587},3.8262117400419284,236.00074012578614,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":20.795294512145347},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":13.43825925925926},{"v":0.2079882480369757,"d":"20.80%"},2.795,null,10.64325925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.4318888888888885},3.302383647798742,203.6910233962264,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.09386930347624},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB342*Bilans!F342+BC342","v":13.136666666666667},{"v":0.21276325805633087,"d":"21.28%"},2.795,null,10.341666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W342<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W342<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W342<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W342<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM342*Bilans!F342+BN342","v":3.9762592592592587},3.8262117400419284,236.00074012578614,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":20.795294512145347},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F342<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F342<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F342<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F342<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F342*BT342+BU342","v":3.19942962962963},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.8692614192807513},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC342*Bilans!F342+CD342","v":13.63414814814815},{"v":0.2049999728350927,"d":"20.50%"},2.795,null,10.83914814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN342*Bilans!F342+CO342","v":3.19942962962963},3.0786964360587006,189.89399617610064,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":25.844444768273647}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R352*Bilans!F352+S352","v":12.962916666666667},{"v":0.23572048471601684,"d":"23.57%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.055625},null,9.907291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.746523148148148},3.6051449161425575,244.91551987814466,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.308634476133392},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":13.104273148148149},{"v":0.23317775548900327,"d":"23.32%"},3.055625,null,10.04864814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU352*Bilans!F352+AV352","v":3.217597222222222},3.0961784591194967,210.338883620283,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":28.304618469867627},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB352*Bilans!F352+BC352","v":12.962916666666667},{"v":0.23572048471601684,"d":"23.57%"},3.055625,null,9.907291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W352<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W352<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W352<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W352<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.746523148148148},3.6051449161425575,244.91551987814466,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.308634476133392},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F352<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F352<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F352<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F352<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F352*BT352+BU352","v":3.0167990740740747},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0429603611627845},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC352*Bilans!F352+CD352","v":13.398620370370372},{"v":0.2280551963959805,"d":"22.81%"},3.055625,null,10.342995370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN352*Bilans!F352+CO352","v":3.0167990740740747},2.9029575995807133,197.21242452751576,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":30.18857389190172}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R358*Bilans!F358+S358","v":13.157916666666667},{"v":0.20999715000475,"d":"21.00%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.763125},null,10.394791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.004356481481481},3.853248689727463,234.7206439347484,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.39327235988963},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":13.479106481481482},{"v":0.20499318733004818,"d":"20.50%"},2.763125,null,10.715981481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.458097222222222},3.3276029874213835,202.70093597877357,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.614701121810587},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB358*Bilans!F358+BC358","v":13.157916666666667},{"v":0.20999715000475,"d":"21.00%"},2.763125,null,10.394791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W358<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W358<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W358<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W358<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.004356481481481},3.853248689727463,234.7206439347484,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.39327235988963},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F358<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F358<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F358<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F358<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F358*BT358+BU358","v":3.221765740740741},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8493691778749115},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC358*Bilans!F358+CD358","v":13.662953703703705},{"v":0.2022348212488623,"d":"20.22%"},2.763125,null,10.899828703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN358*Bilans!F358+CO358","v":3.221765740740741},3.100189675052411,188.8480540558176,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":25.346949134224033}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R369*Bilans!F369+S369","v":13.275083333333331},{"v":0.2025881821206396,"d":"20.26%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.689375},null,10.585708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC369*Bilans!F369+AD369","v":4.077141666666666},3.9232872641509426,232.04282523820748,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.447224957796152},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":13.588191666666667},{"v":0.19792000775182864,"d":"19.79%"},2.689375,null,10.898816666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU369*Bilans!F369+AV369","v":3.5177916666666667},3.3850448113207547,200.20847536556602,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.53945051032601},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB369*Bilans!F369+BC369","v":13.275083333333331},{"v":0.2025881821206396,"d":"20.26%"},2.689375,null,10.585708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W369<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W369<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W369<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W369<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM369*Bilans!F369+BN369","v":3.8498101851851847},3.704534329140461,219.10468289701254,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":20.59558455156838},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F369<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F369<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F369<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F369<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F369*BT369+BU369","v":3.2729983333333332},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.8047676977124443},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC369*Bilans!F369+CD369","v":13.752725000000002},{"v":0.19555215420943847,"d":"19.56%"},2.689375,null,11.063350000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN369*Bilans!F369+CO369","v":3.2729983333333332},3.149488962264151,186.2765246731132,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":24.225215872847656}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R370*Bilans!F370+S370","v":13.08},{"v":0.2201834862385321,"d":"22.02%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.88},null,10.2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9013333333333327},3.754113207547169,239.2120935849056,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.8956636243014},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":13.329333333333334},{"v":0.21606481944583372,"d":"21.61%"},2.88,null,10.449333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.3619999999999997},3.235132075471698,206.1426158490566,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":25.408174405990835},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB370*Bilans!F370+BC370","v":13.08},{"v":0.2201834862385321,"d":"22.02%"},2.88,null,10.2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W370<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W370<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W370<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W370<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9013333333333327},3.754113207547169,239.2120935849056,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.8956636243014},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F370<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F370<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F370<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F370<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F370*BT370+BU370","v":3.139866666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9236910272198395},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC370*Bilans!F370+CD370","v":13.557333333333334},{"v":0.2124311565696302,"d":"21.24%"},2.88,null,10.677333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN370*Bilans!F370+CO370","v":3.139866666666667},3.0213811320754718,192.52240573584905,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":27.20570375162677}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R371*Bilans!F371+S371","v":13.805083333333332},{"v":0.18937770507240692,"d":"18.94%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.614375},null,11.190708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC371*Bilans!F371+AD371","v":4.198141666666666},4.039721226415094,231.65781372877356,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.31191952461693},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":13.787191666666669},{"v":0.1896234609054418,"d":"18.96%"},2.614375,null,11.17281666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU371*Bilans!F371+AV371","v":3.5727916666666664},3.4379693396226414,197.15035178066037,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.517076707880026},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB371*Bilans!F371+BC371","v":13.805083333333332},{"v":0.18937770507240692,"d":"18.94%"},2.614375,null,11.190708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W371<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W371<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W371<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W371<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM371*Bilans!F371+BN371","v":3.915921296296296},3.768150681341719,216.08460082154087,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.631659202561355},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F371<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F371<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F371<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F371<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F371*BT371+BU371","v":3.322398333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7630642322137775},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC371*Bilans!F371+CD371","v":13.983725000000002},{"v":0.18695841058087168,"d":"18.70%"},2.614375,null,11.36935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN371*Bilans!F371+CO371","v":3.322398333333333},3.1970248113207544,183.33338780518866,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.138716264588336}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.203138725214296},{"$f":"SUM(AF7:AF372)/229","v":4.046284322981607},{"$f":"SUM(AG7:AG372)/Z373","v":3.8034612446297507},{"$f":"SUM(AH7:AH372)","v":4122.2562270280805},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.6429765550703563},{"$f":"SUM(AX7:AX372)/229","v":3.5069419692194668},{"$f":"SUM(AY7:AY372)/AR373","v":3.203690062047729},{"$f":"SUM(AZ7:AZ372)","v":4904.086567082606},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11606.75914118741},{"$f":"SUM(BK7:BK372)","v":36.36565881258718},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.139656536470968},{"$f":"SUM(BP7:BP372)/229","v":3.981351949090475},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.623993283187025},{"$f":"SUM(BR7:BR372)","v":4719.3702611472845},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1450.3404349427044},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":898.9667802385737},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11643.124799999996},{"$f":"SUM(CL7:CL372)","v":36.36565881258718},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.2947826396086057},{"$f":"SUM(CQ7:CQ372)/229","v":3.1718331591130906},{"$f":"SUM(CR7:CR372)/CK373","v":2.9624226283361565},{"$f":"SUM(CS7:CS372)","v":5409.421727595966}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.9735354381991903},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A13","index":47,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":17.2},{"$f":"S5*T3+S6","v":18.285999999999998},{"$f":"$S$5*U3+$S$6","v":19.915},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S4-R4)/(S3-R3)","v":1.2666666666666664},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.5429999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07100000000000009}]
[null,"COP",null,2.3,2.53,2.97,3.98,5.21,5.71,8.17,8.75,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.08125},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":4.533333333333335},{"$f":"S4-S5*$S$3","v":11.77},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[{"$nulls":3},{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,17.2,{"$f":"T4","v":18.285999999999998},{"$f":"U4","v":19.915},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,16.6,22.03,23.65,null,"COP",{"$f":"D6","v":2.3},2.53,2.97,3.98,5.21,5.71,{"$f":"T3*S10+S11","v":6.202},{"$f":"U3*S10+S11","v":6.9399999999999995},{"$f":"J6","v":8.17},{"$f":"K6","v":8.75}]
[null,"COP",null,2,2.2,2.56,3.29,4.1,4.37,5.89,8.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.05500000000000005},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1122222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.246},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.246},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.05800000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.2199999999999998},{"$f":"O9-O10*O3","v":3.3550000000000004},{"$f":"P9-P10*P3","v":3.7555555555555555},{"$f":"Q9-Q10*Q3","v":3.488},{"$f":"R9-R10*R3","v":4.043333333333333},{"$f":"S9-S10*$S$3","v":3.25},null,null,{"$f":"V9-V10*V3","v":7.01}]
[null,"Q",null,{"v":7,"d":"7.00"},8.29,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.924,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.112,"d":"2.11"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.456,"d":"2.46"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.106,"d":"3.11"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.8199999999999994,"d":"3.82"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.086,"d":"4.09"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.454,"d":"5.45"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.6240000000000006,"d":"7.62"}},null,"COP=",{"$f":"N10*N3+N11","v":2.3},{"$f":"O10*O3+O11","v":2.53},2.97,3.98,5.209999999999999,5.71,{"$f":"T9","v":6.202},{"$f":"U9","v":6.9399999999999995},8.17,{"$f":"W9","v":8.75}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7,"d":"7.00"}},8.29,{"v":10.6,"d":"10.60"},12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.81,1.98,2.3,2.83,3.4,3.66,4.8,6.37,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":16.6},{"$f":"S16*T14+S17","v":17.686},{"$f":"$S$16*U14+$S$17","v":19.315},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.2775000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.1400000000000006},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.5429999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.668},{"$f":"R15-R16*R3","v":5.199999999999996},{"$f":"S15-S16*$S$3","v":11.170000000000002},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,16.6,{"$f":"T15","v":17.686},{"$f":"U15","v":19.315},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2},2.2,2.56,3.29,4.1,4.37,{"$f":"T14*S21+S22","v":4.674},{"$f":"U14*S21+S22","v":5.13},{"$f":"J10","v":5.89},{"$f":"K10","v":8.46}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.040000000000000036},{"$f":"(P20-O20)/(P14-O14)","v":0.044999999999999984},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0811111111111111},{"$f":"(R20-Q20)/(R14-Q14)","v":0.16199999999999992},{"$f":"(S20-R20)/(S14-R14)","v":0.09000000000000015},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15199999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2570000000000001}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8000000000000007},{"$f":"O20-O21*O14","v":2.875},{"$f":"P20-P21*P14","v":3.1277777777777778},{"$f":"Q20-Q21*Q14","v":2.966},{"$f":"R20-R21*R14","v":3.469999999999999},{"$f":"S20-S21*$S$3","v":2.8500000000000005},null,null,{"$f":"V20-V21*V14","v":0.7499999999999973}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,97 | 3,98 | 5,21"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2},{"$f":"O21*O14+O22","v":2.2},2.56,3.29,4.1,4.37,{"$f":"T20","v":4.674},{"$f":"U20","v":5.13},5.89,{"$f":"W20","v":8.46}]
[null,50564,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":8.29},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.3379999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.136666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.29},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.924,"d":"1.92"}},{"v":2.112,"d":"2.11"},{"v":2.456,"d":"2.46"},{"v":3.106,"d":"3.11"},{"v":3.8199999999999994,"d":"3.82"},{"v":4.086,"d":"4.09"},{"$f":"T25*S32+S33","v":4.3596},{"$f":"U25*S32+S33","v":4.77},{"$f":"J13","v":5.454},{"$f":"K13","v":7.6240000000000006}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.037600000000000036},{"$f":"(P31-O31)/(P25-O25)","v":0.04299999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07222222222222222},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1427999999999999},{"$f":"(S31-R31)/(S25-R25)","v":0.08866666666666696},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13679999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.21700000000000008}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.6760000000000006},{"$f":"O31-O32*O25","v":2.7569999999999997},{"$f":"P31-P32*P25","v":2.9615555555555555},{"$f":"Q31-Q32*Q25","v":2.8204000000000002},{"$f":"R31-R32*R25","v":3.199333333333331},{"$f":"S31-S32*$S$3","v":2.718000000000001},null,null,{"$f":"V31-V32*V25","v":1.113999999999998}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.924},{"$f":"O32*O25+O33","v":2.112},2.456,3.106,3.8199999999999994,4.086,{"$f":"T31","v":4.3596},{"$f":"U31","v":4.77},5.454,{"$f":"W31","v":7.6240000000000006}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-24.70744680851064},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-23.513119533527693},-31.890625000000014,-24.629834254143642,-1.082352941176472,-12.655122655122655,20,20,-82.39819004524882,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":5.404675324675325},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.83},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.6347448979591839},1.79,1.96,2.26,2.56,2.71,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":5.404675324675325},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.83},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.14306493506493503},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.32222222222222224},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":8.265974025974025},7.63875,9.185555555555556,9.05,4.826666666666664,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":5.404675324675324},6.120000000000001,6.930000000000001,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.6347448979591839},1.79,1.96,2.26,2.56,2.71,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03105102040816323},{"$f":"(F61-E61)/(F52-E52)","v":0.02124999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.03333333333333331},{"$f":"(H61-G61)/(H52-G52)","v":0.06000000000000005},{"$f":"(I61-H61)/(I52-H52)","v":0.04999999999999997},{"$f":"(L61-I61)/(L52-I52)","v":0.060999999999999985}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2557653061224485},2.1087499999999997,2.1933333333333334,2.1399999999999997,2.2100000000000004,2.1]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6347448979591839},1.7899999999999998,1.9600000000000002,2.26,2.56,2.71]
[{"$nulls":3},{"$f":"E66/F66*E66","v":5.404675324675325},6.12,6.93,9.83,11.78,14.76,null,null,17.83,21.74]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A16","index":48,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.57},{"$f":"E7*Dane!$E$26","v":9},{"$f":"F7*Dane!$E$26","v":11.7},{"$f":"G7*Dane!$E$26","v":12.75},{"$f":"H7*Dane!$E$26","v":17.1},{"$f":"I7*Dane!$E$26","v":17.65},{"$f":"S5*T3+S6","v":18.61},{"$f":"$S$5*U3+$S$6","v":20.049999999999997},{"$f":"J7*Dane!$E$26","v":22.45},{"$f":"K7*Dane!E$26","v":27.4}]
[null,"Q",null,7.57,9,11.7,12.75,17.1,17.65,22.45,27.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2859999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.3374999999999999},{"$f":"(Q4-P4)/(Q3-P3)","v":0.11666666666666675},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8700000000000003},{"$f":"(S4-R4)/(S3-R3)","v":0.18333333333333238},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.4800000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.49499999999999994}]
[null,"COP",null,2.37,2.49,2.95,4.3,5.31,5.7,7.66,9.09,null,"b=",{"$f":"N4-N5*$N$3","v":13.29},{"$f":"O4-O5*O3","v":14.062499999999998},{"$f":"P4-P5*P3","v":12.516666666666666},{"$f":"Q4-Q5*Q3","v":11.01},{"$f":"R4-R5*R3","v":15.816666666666675},{"$f":"S4-S5*$S$3","v":12.849999999999998},null,null,{"$f":"V4-V5*V3","v":12.55}]
[{"$nulls":3},{"$f":"D5","v":7.57},9,11.7,12.75,17.1,17.65,22.45,27.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.57},9,11.7,12.75,17.1,17.65,{"$f":"T4","v":18.61},{"$f":"U4","v":20.049999999999997},{"$f":"V5*V3+V6","v":22.45},{"$f":"W4","v":27.4}]
[null,"Q",null,7.4,9,11.2,13.09,15.25,16.48,22.03,28.74,null,"COP",{"$f":"D6","v":2.37},2.49,2.95,4.3,5.31,5.7,{"$f":"T3*S10+S11","v":6.0920000000000005},{"$f":"U3*S10+S11","v":6.68},{"$f":"J6","v":7.66},{"$f":"K6","v":9.09}]
[null,"COP",null,2.02,2.17,2.45,3.54,4.12,4.48,6.01,7.97,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.02400000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.057499999999999996},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20199999999999996},{"$f":"(S9-R9)/(S3-R3)","v":0.1300000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.196},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.14299999999999996}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.8500000000000005},{"$f":"O9-O10*O3","v":3.3525},{"$f":"P9-P10*P3","v":4},{"$f":"Q9-Q10*Q3","v":3.896},{"$f":"R9-R10*R3","v":4.399999999999999},{"$f":"S9-S10*$S$3","v":3.74},null,null,{"$f":"V9-V10*V3","v":4.800000000000001}]
[null,"Q",null,{"v":7.4,"d":"7.40"},8.8,11.8,13.35,15.69,16.67,22.54,29.76,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.924,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.062,"d":"2.06"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3899999999999997,"d":"2.39"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.276,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.7960000000000003,"d":"3.80"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.132,"d":"4.13"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.538,"d":"5.54"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.35},null,"COP=",{"$f":"N10*N3+N11","v":2.37},{"$f":"O10*O3+O11","v":2.49},2.95,4.3,5.31,5.7,{"$f":"T9","v":6.0920000000000005},{"$f":"U9","v":6.68},7.66,{"$f":"W9","v":9.09}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7.4,"d":"7.40"}},{"v":8.8,"d":"8.80"},{"v":11.8,"d":"11.80"},13.35,15.69,16.67,22.54,29.76,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.78,1.9,2.3,2.88,3.31,3.61,4.83,6.42,null,"Q",{"$f":"D9*Dane!$E$26","v":7.4},{"$f":"E9*Dane!$E$26","v":9},{"$f":"F9*Dane!$E$26","v":11.2},{"$f":"G9*Dane!$E$26","v":13.09},{"$f":"H9*Dane!$E$26","v":15.25},{"$f":"I9*Dane!$E$26","v":16.48},{"$f":"S16*T14+S17","v":17.59},{"$f":"$S$16*U14+$S$17","v":19.255000000000003},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":28.74}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.31999999999999995},{"$f":"(P15-O15)/(P3-O3)","v":0.2749999999999999},{"$f":"(Q15-P15)/(Q3-P3)","v":0.21000000000000008},{"$f":"(R15-Q15)/(R3-Q3)","v":0.43200000000000005},{"$f":"(S15-R15)/(S3-R3)","v":0.41000000000000014},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.555},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.6709999999999997}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.799999999999999},{"$f":"O15-O16*O3","v":13.124999999999998},{"$f":"P15-P16*P3","v":12.67},{"$f":"Q15-Q16*Q3","v":12.225999999999999},{"$f":"R15-R16*R3","v":12.379999999999999},{"$f":"S15-S16*$S$3","v":10.93},null,null,{"$f":"V15-V16*V14","v":8.610000000000007}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},48,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.4},{"$f":"O16*O14+O17","v":9},11.2,13.09,15.25,16.48,{"$f":"T15","v":17.59},{"$f":"U15","v":19.255000000000003},22.03,{"$f":"W15","v":28.74}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2.02},2.17,2.45,3.54,4.12,4.48,{"$f":"T14*S21+S22","v":4.7860000000000005},{"$f":"U14*S21+S22","v":5.245},{"$f":"J10","v":6.01},{"$f":"K10","v":7.97}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02999999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.03500000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.1211111111111111},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11600000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.1200000000000001},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15299999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.196}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.6199999999999997},{"$f":"O20-O21*O14","v":2.6950000000000003},{"$f":"P20-P21*P14","v":3.297777777777778},{"$f":"Q20-Q21*Q14","v":3.308},{"$f":"R20-R21*R14","v":3.2799999999999994},{"$f":"S20-S21*$S$3","v":2.950000000000001},null,null,{"$f":"V20-V21*V14","v":2.09}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,95 | 4,3 | 5,31"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.02},{"$f":"O21*O14+O22","v":2.17},2.45,3.54,4.12,4.48,{"$f":"T20","v":4.7860000000000005},{"$f":"U20","v":5.245},6.01,{"$f":"W20","v":7.97}]
[null,{"$f":"50564+3288","v":53852},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.57},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7.4,"d":"7.40"}},{"$f":"E14*Dane!$E$26","v":{"v":8.8,"d":"8.80"}},{"$f":"F14*Dane!$E$26","v":{"v":11.8,"d":"11.80"}},{"$f":"G14*Dane!$E$26","v":13.35},{"$f":"H14*Dane!$E$26","v":15.69},{"$f":"I14*Dane!$E$26","v":16.67},{"$f":"S27*T25+S28","v":17.844},{"$f":"S27*U25+S28","v":19.605},{"$f":"J14*Dane!$E$26","v":22.54},{"$f":"K14*Dane!$E$26","v":29.76}]
[null,{"$f":"D14+8","v":15.4},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2800000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.375},{"$f":"(Q26-P26)/(Q3-P3)","v":0.1722222222222221},{"$f":"(R26-Q26)/(R3-Q3)","v":0.46799999999999997},{"$f":"(S26-R26)/(S3-R3)","v":0.3266666666666674},{"$f":"(V26-S26)/(V3-S3)","v":0.5869999999999997},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.7220000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.57},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.000000000000002},14.425,13.005555555555556,12.414,13.403333333333329,10.800000000000004,null,null,{"$f":"V26-V27*V25","v":8.099999999999994}]
[null,{"$f":"D9+8","v":{"v":15.4,"d":"15.40"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.4},{"$f":"O27*O25+O28","v":8.8},11.8,13.35,15.690000000000001,16.67,{"$f":"T26","v":17.844},{"$f":"U26","v":19.605},22.54,{"$f":"W26","v":29.76}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.924,"d":"1.92"}},{"v":2.062,"d":"2.06"},{"v":2.3899999999999997,"d":"2.39"},{"v":3.276,"d":"3.28"},{"v":3.7960000000000003,"d":"3.80"},{"v":4.132,"d":"4.13"},{"$f":"T25*S32+S33","v":4.4132},{"$f":"U25*S32+S33","v":4.835},{"$f":"J13","v":5.538},{"$f":"K13","v":7.35}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02759999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04099999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.09844444444444446},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10400000000000009},{"$f":"(S31-R31)/(S25-R25)","v":0.11199999999999981},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14060000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18119999999999994}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4759999999999995},{"$f":"O31-O32*O25","v":2.6769999999999996},{"$f":"P31-P32*P25","v":3.0791111111111107},{"$f":"Q31-Q32*Q25","v":3.0679999999999996},{"$f":"R31-R32*R25","v":3.0120000000000013},{"$f":"S31-S32*$S$3","v":2.725999999999999},null,null,{"$f":"V31-V32*V25","v":1.9140000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.924},{"$f":"O32*O25+O33","v":2.062},2.3899999999999997,3.276,3.7960000000000003,4.132,{"$f":"T31","v":4.4132},{"$f":"U31","v":4.835},5.538,{"$f":"W31","v":7.35}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-23.600917431192663},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-22.692307692307693},-35.68749999999999,-7.852941176470586,-38.45000000000014,-15.63492063492063,20,20,-14.8062015503876,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":5.807051909892262},{"$f":"E66*Dane!$E$26","v":7.7},{"$f":"F66*Dane!$E$26","v":10.21},{"$f":"G66*Dane!$E$26","v":12.6},{"$f":"H66*Dane!$E$26","v":15},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":16.76},{"$f":"I57*K52+I58","v":19.76},{"$f":"L66*Dane!$E$26","v":24.76},{"$f":"M66*Dane!$E$26","v":25.69}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62,null,null,3.52,4.76]
[null,"Q",null,{"$f":"D54","v":5.807051909892262},7.7,10.21,12.6,15,14.76,null,null,{"$f":"L54","v":24.76},{"$f":"M54","v":25.69}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.37858961802154756},{"$f":"(F54-E54)/(F52-E52)","v":0.3137500000000001},{"$f":"(G54-F54)/(G52-F52)","v":0.26555555555555543},{"$f":"(H54-G54)/(H52-G52)","v":0.4800000000000001},{"$f":"(I54-H54)/(I52-H52)","v":-0.08000000000000007},{"$f":"(L54-I54)/(L52-I52)","v":1.0000000000000002}]
[null,"b=",null,{"$f":"D54-D57*D52","v":13.378844270323214},12.406250000000002,12.068888888888889,11.639999999999999,15.56,4.759999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":5.807051909892262},7.7,10.21,12.6,15,14.76]
[null,"COP",null,{"$f":"D55","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62,null,null,{"$f":"L55","v":3.52},{"$f":"M55","v":4.76}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.0115764705882353},{"$f":"(F61-E61)/(F52-E52)","v":0.007500000000000007},{"$f":"(G61-F61)/(G52-F52)","v":0.037777777777777785},{"$f":"(H61-G61)/(H52-G52)","v":0.07199999999999998},{"$f":"(I61-H61)/(I52-H52)","v":0.0733333333333334},{"$f":"(L61-I61)/(L52-I52)","v":0.09}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8136470588235294},1.7525,1.9644444444444444,1.8960000000000001,1.886666666666666,1.7200000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62]
[{"$nulls":3},{"$f":"E66/F66*E66","v":5.807051909892262},7.7,10.21,12.6,15,14.76,null,null,24.76,25.69]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A19","index":49,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A19"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.68},{"$f":"E7*Dane!$E$26","v":9.29},{"$f":"F7*Dane!$E$26","v":12.3},{"$f":"G7*Dane!$E$26","v":13.2},{"$f":"H7*Dane!$E$26","v":18.5},{"$f":"I7*Dane!$E$26","v":18.06},{"$f":"S5*T3+S6","v":19.58},{"$f":"$S$5*U3+$S$6","v":21.86},{"$f":"J7*Dane!$E$26","v":25.66},{"$f":"K7*Dane!E$26","v":32.23}]
[null,"Q",null,7.68,9.29,12.3,13.2,18.5,18.06,25.66,32.23,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.3219999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.3762500000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":0.09999999999999984},{"$f":"(R4-Q4)/(R3-Q3)","v":1.06},{"$f":"(S4-R4)/(S3-R3)","v":-0.14666666666666708},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.7600000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.6569999999999997}]
[null,"COP",null,2.35,2.46,2.87,4.06,5.27,5.41,7.11,8.54,null,"b=",{"$f":"N4-N5*$N$3","v":14.119999999999997},{"$f":"O4-O5*O3","v":14.933750000000002},{"$f":"P4-P5*P3","v":13},{"$f":"Q4-Q5*Q3","v":11.079999999999998},{"$f":"R4-R5*R3","v":19.52666666666667},{"$f":"S4-S5*$S$3","v":10.459999999999997},null,null,{"$f":"V4-V5*V3","v":12.520000000000007}]
[{"$nulls":3},{"$f":"D5","v":7.68},9.29,12.3,13.2,18.5,18.06,25.66,32.23,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.68},9.29,12.3,13.2,18.5,18.06,{"$f":"T4","v":19.58},{"$f":"U4","v":21.86},{"$f":"V5*V3+V6","v":25.66},{"$f":"W4","v":32.23}]
[null,"Q",null,7.51,9.37,11.83,13.56,15.55,18.07,25.91,33.68,null,"COP",{"$f":"D6","v":2.35},2.46,2.87,4.06,5.27,5.41,{"$f":"T3*S10+S11","v":5.75},{"$f":"U3*S10+S11","v":6.26},{"$f":"J6","v":7.11},{"$f":"K6","v":8.54}]
[null,"COP",null,2.01,2.15,2.4,3.51,4.06,4.36,5.73,7.42,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.021999999999999974},{"$f":"(P9-O9)/(P3-O3)","v":0.05125000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.13222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.242},{"$f":"(S9-R9)/(S3-R3)","v":0.046666666666666856},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.14299999999999988}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.7899999999999996},{"$f":"O9-O10*O3","v":3.2287500000000002},{"$f":"P9-P10*P3","v":3.795555555555555},{"$f":"Q9-Q10*Q3","v":3.5759999999999996},{"$f":"R9-R10*R3","v":4.943333333333332},{"$f":"S9-S10*$S$3","v":3.71},null,null,{"$f":"V9-V10*V3","v":4.250000000000003}]
[null,"Q",null,7.75,9.25,12.5,13.72,16.03,18.35,26.52,34.8,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.9139999999999997,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.042,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3200000000000003,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.266,"d":"3.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.76},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.072,"d":"4.07"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.354,"d":"5.35"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.944000000000001,"d":"6.94"}},null,"COP=",{"$f":"N10*N3+N11","v":2.35},{"$f":"O10*O3+O11","v":2.46},2.87,4.06,5.27,5.41,{"$f":"T9","v":5.75},{"$f":"U9","v":6.26},7.11,{"$f":"W9","v":8.54}]
[null,"Qmax",null,{"$f":"D12","v":7.75},9.25,{"v":12.5,"d":"12.50"},13.72,16.03,18.35,26.52,{"v":34.8,"d":"34.80"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.88,2.2,2.9,3.31,3.64,4.79,6.23,null,"Q",{"$f":"D9*Dane!$E$26","v":7.51},{"$f":"E9*Dane!$E$26","v":9.37},{"$f":"F9*Dane!$E$26","v":11.83},{"$f":"G9*Dane!$E$26","v":13.56},{"$f":"H9*Dane!$E$26","v":15.55},{"$f":"I9*Dane!$E$26","v":18.07},{"$f":"S16*T14+S17","v":19.638},{"$f":"$S$16*U14+$S$17","v":21.990000000000002},{"$f":"J9*Dane!$E$26","v":25.91},{"$f":"K9*Dane!$E$26","v":33.68}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.3719999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.3075000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.19222222222222227},{"$f":"(R15-Q15)/(R3-Q3)","v":0.398},{"$f":"(S15-R15)/(S3-R3)","v":0.8399999999999999},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.784},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.7769999999999999}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":14.949999999999998},{"$f":"O15-O16*O3","v":13.982500000000002},{"$f":"P15-P16*P3","v":13.175555555555556},{"$f":"Q15-Q16*Q3","v":12.764000000000001},{"$f":"R15-R16*R3","v":9.670000000000002},{"$f":"S15-S16*$S$3","v":10.23},null,null,{"$f":"V15-V16*V14","v":10.370000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},48,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.51},{"$f":"O16*O14+O17","v":9.370000000000001},11.83,13.56,15.55,18.07,{"$f":"T15","v":19.638},{"$f":"U15","v":21.990000000000002},25.91,{"$f":"W15","v":33.68}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},57,{"$nulls":6},"COP",{"$f":"D10","v":2.01},2.15,2.4,3.51,4.06,4.36,{"$f":"T14*S21+S22","v":4.634},{"$f":"U14*S21+S22","v":5.045},{"$f":"J10","v":5.73},{"$f":"K10","v":7.42}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.028000000000000025},{"$f":"(P20-O20)/(P14-O14)","v":0.03125},{"$f":"(Q20-P20)/(Q14-P14)","v":0.12333333333333332},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.10000000000000024},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.137},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16899999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.5700000000000003},{"$f":"O20-O21*O14","v":2.61875},{"$f":"P20-P21*P14","v":3.263333333333333},{"$f":"Q20-Q21*Q14","v":3.29},{"$f":"R20-R21*R14","v":3.3599999999999977},{"$f":"S20-S21*$S$3","v":2.99},null,null,{"$f":"V20-V21*V14","v":2.3500000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,87 | 4,06 | 5,27"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.01},{"$f":"O21*O14+O22","v":2.15},2.4,3.51,4.06,4.36,{"$f":"T20","v":4.634},{"$f":"U20","v":5.045},5.73,{"$f":"W20","v":7.42}]
[null,{"$f":"50564+2*3288","v":57140},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.68},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":7.75},{"$f":"E14*Dane!$E$26","v":9.25},{"$f":"F14*Dane!$E$26","v":{"v":12.5,"d":"12.50"}},{"$f":"G14*Dane!$E$26","v":13.72},{"$f":"H14*Dane!$E$26","v":16.03},{"$f":"I14*Dane!$E$26","v":18.35},{"$f":"S27*T25+S28","v":19.984},{"$f":"S27*U25+S28","v":22.435000000000002},{"$f":"J14*Dane!$E$26","v":26.52},{"$f":"K14*Dane!$E$26","v":34.8}]
[null,{"$f":"D14+8","v":15.75},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.3},{"$f":"(P26-O26)/(P3-O3)","v":0.40625},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13555555555555562},{"$f":"(R26-Q26)/(R3-Q3)","v":0.4620000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.7733333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.8169999999999998},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.8279999999999997}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.68},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.75},15.34375,13.44888888888889,12.796000000000001,10.616666666666667,10.180000000000003,null,null,{"$f":"V26-V27*V25","v":9.960000000000004}]
[null,{"$f":"D9+8","v":15.51},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.75},{"$f":"O27*O25+O28","v":9.25},12.5,13.72,16.03,18.35,{"$f":"T26","v":19.984},{"$f":"U26","v":22.435000000000002},26.52,{"$f":"W26","v":34.8}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.9139999999999997,"d":"1.91"}},{"v":2.042,"d":"2.04"},{"v":2.3200000000000003,"d":"2.32"},{"v":3.266,"d":"3.27"},3.76,{"v":4.072,"d":"4.07"},{"$f":"T25*S32+S33","v":4.3284},{"$f":"U25*S32+S33","v":4.713},{"$f":"J13","v":5.354},{"$f":"K13","v":6.944000000000001}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.025600000000000022},{"$f":"(P31-O31)/(P25-O25)","v":0.03475000000000006},{"$f":"(Q31-P31)/(Q25-P25)","v":0.10511111111111109},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09879999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10400000000000009},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.15900000000000009}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.426},{"$f":"O31-O32*O25","v":2.563250000000001},{"$f":"P31-P32*P25","v":3.055777777777778},{"$f":"Q31-Q32*Q25","v":3.0684},{"$f":"R31-R32*R25","v":3.031999999999999},{"$f":"S31-S32*$S$3","v":2.79},null,null,{"$f":"V31-V32*V25","v":2.1739999999999986}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.9139999999999997},{"$f":"O32*O25+O33","v":2.042},2.3200000000000003,3.266,3.76,4.072,{"$f":"T31","v":4.3284},{"$f":"U31","v":4.713},5.354,{"$f":"W31","v":6.944000000000001}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-23.559322033898308},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-22.676959619952488},-40.00000000000003,-6.677685950413222,-4958.00000000063,-8.197802197802194,20,20,-11.796778190830247,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":7.5339721254355405},{"$f":"E66*Dane!$E$26","v":9.3},{"$f":"F66*Dane!$E$26","v":11.48},{"$f":"G66*Dane!$E$26","v":13.98},{"$f":"H66*Dane!$E$26","v":16.63},{"$f":"I66*Dane!$E$26","v":19.81},{"$f":"I57*J52+I58","v":21.31},{"$f":"I57*K52+I58","v":23.56},{"$f":"L66*Dane!$E$26","v":27.31},{"$f":"M66*Dane!$E$26","v":36.24}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8,null,null,3.71,4.95]
[null,"Q",null,{"$f":"D54","v":7.5339721254355405},9.3,11.48,13.98,16.63,19.81,null,null,{"$f":"L54","v":27.31},{"$f":"M54","v":36.24}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.35320557491289206},{"$f":"(F54-E54)/(F52-E52)","v":0.27249999999999996},{"$f":"(G54-F54)/(G52-F52)","v":0.2777777777777778},{"$f":"(H54-G54)/(H52-G52)","v":0.5299999999999997},{"$f":"(I54-H54)/(I52-H52)","v":1.0599999999999998},{"$f":"(L54-I54)/(L52-I52)","v":0.75}]
[null,"b=",null,{"$f":"D54-D57*D52","v":14.59808362369338},13.3875,13.424444444444445,12.920000000000002,9.21,12.309999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":7.53397212543554},9.3,11.48,13.98,16.63,19.81]
[null,"COP",null,{"$f":"D55","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8,null,null,{"$f":"L55","v":3.71},{"$f":"M55","v":4.95}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.013426900584795343},{"$f":"(F61-E61)/(F52-E52)","v":0.008750000000000008},{"$f":"(G61-F61)/(G52-F52)","v":0.05777777777777778},{"$f":"(H61-G61)/(H52-G52)","v":0.028000000000000025},{"$f":"(I61-H61)/(I52-H52)","v":0.14333333333333323},{"$f":"(L61-I61)/(L52-I52)","v":0.09100000000000001}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.84140350877193},1.77125,2.1144444444444446,2.174,1.3666666666666676,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8]
[{"$nulls":3},{"$f":"E66/F66*E66","v":7.5339721254355405},9.3,11.48,13.98,16.63,19.81,null,null,27.31,36.24]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A10","index":50,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.7},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.15,2.39,3,4.1,5,5.27,7.7,7.98,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.4325},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[{"$nulls":3},{"$f":"D5","v":6.72},7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.719999999999999},7.720000000000001,9.7,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,9.23,10.86,10.72,13.02,20.24,22.96,null,"COP",{"$f":"D6","v":2.15},2.39,3,4.1,5,5.27,{"$f":"T3*S10+S11","v":5.755999999999999},{"$f":"U3*S10+S11","v":6.484999999999999},{"$f":"J6","v":7.7},{"$f":"K6","v":7.98}]
[null,"COP",null,1.85,2.04,2.4,3.2,3.73,4.07,5.56,8.16,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04800000000000004},{"$f":"(P9-O9)/(P3-O3)","v":0.07624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.12222222222222218},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.08999999999999986},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.24300000000000005},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.028000000000000025}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1100000000000008},{"$f":"O9-O10*O3","v":3.53375},{"$f":"P9-P10*P3","v":3.855555555555555},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":4.370000000000001},{"$f":"S9-S10*$S$3","v":2.839999999999999},null,null,{"$f":"V9-V10*V3","v":7.14}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.694,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.872,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.208,"d":"2.21"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.856,"d":"2.86"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.306,"d":"3.31"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6100000000000003,"d":"3.61"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.9719999999999995,"d":"4.97"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.068,"d":"7.07"}},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.39},3,4.1,5,5.27,{"$f":"T9","v":5.755999999999999},{"$f":"U9","v":6.484999999999999},7.7,{"$f":"W9","v":7.98}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.62,1.92,2.34,2.67,2.92,4.09,5.43,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":9.23},{"$f":"G9*Dane!$E$26","v":10.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.02},{"$f":"S16*T14+S17","v":14.463999999999999},{"$f":"$S$16*U14+$S$17","v":16.63},{"$f":"J9*Dane!$E$26","v":20.24},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.24125000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.027999999999999758},{"$f":"(S15-R15)/(S3-R3)","v":0.7666666666666663},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.7219999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":10.918750000000001},{"$f":"P15-P16*P3","v":10.497777777777777},{"$f":"Q15-Q16*Q3","v":10.915999999999999},{"$f":"R15-R16*R3","v":5.353333333333337},{"$f":"S15-S16*$S$3","v":5.800000000000001},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},9.23,10.86,10.72,13.02,{"$f":"T15","v":14.463999999999999},{"$f":"U15","v":16.63},20.24,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.85},2.04,2.4,3.2,3.73,4.07,{"$f":"T14*S21+S22","v":4.368},{"$f":"U14*S21+S22","v":4.8149999999999995},{"$f":"J10","v":5.56},{"$f":"K10","v":8.16}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.044999999999999984},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10599999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333344},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14899999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.26000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.715},{"$f":"P20-P21*P14","v":3.022222222222222},{"$f":"Q20-Q21*Q14","v":2.9880000000000004},{"$f":"R20-R21*R14","v":2.9366666666666656},{"$f":"S20-S21*$S$3","v":2.580000000000001},null,null,{"$f":"V20-V21*V14","v":0.35999999999999854}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4,1 | 5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.3999999999999995,3.2,3.7299999999999995,4.07,{"$f":"T20","v":4.368},{"$f":"U20","v":4.8149999999999995},5.56,{"$f":"W20","v":8.16}]
[null,44300,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425},{"$f":"J14*Dane!$E$26","v":19.69},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.4530000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.719999999999999},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.2},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425},19.69,{"$f":"W26","v":21.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.694,"d":"1.69"}},{"v":1.872,"d":"1.87"},{"v":2.208,"d":"2.21"},{"v":2.856,"d":"2.86"},{"v":3.306,"d":"3.31"},{"v":3.6100000000000003,"d":"3.61"},{"$f":"T25*S32+S33","v":3.8824000000000005},{"$f":"U25*S32+S33","v":4.291},{"$f":"J13","v":4.9719999999999995},{"$f":"K13","v":7.068}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.035600000000000034},{"$f":"(P31-O31)/(P25-O25)","v":0.04200000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07199999999999997},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09000000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.10133333333333343},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13619999999999993},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2096}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4060000000000006},{"$f":"O31-O32*O25","v":2.5020000000000002},{"$f":"P31-P32*P25","v":2.7119999999999997},{"$f":"Q31-Q32*Q25","v":2.6759999999999997},{"$f":"R31-R32*R25","v":2.596666666666666},{"$f":"S31-S32*$S$3","v":2.248000000000001},null,null,{"$f":"V31-V32*V25","v":0.7799999999999994}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.872},2.208,2.856,3.306,3.6100000000000003,{"$f":"T31","v":3.8824000000000005},{"$f":"U31","v":4.291},4.9719999999999995,{"$f":"W31","v":7.068}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-22.057142857142857},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-21.21383647798742},-26.408396946564874,-21.901734104046263,0.08755760368663734,-12.441314553990608,20,20,-45.39432176656155,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.24},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":8.83},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.83},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,1.44,1.63,1.79,2.02,2.28,2.42,null,null,2.97,3.68]
[null,"Q",null,{"$f":"D54","v":4.24},5.68,6.64,8.83,10.78,13.76,null,null,{"$f":"L54","v":16.83},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.2879999999999999},{"$f":"(F54-E54)/(F52-E52)","v":0.12},{"$f":"(G54-F54)/(G52-F52)","v":0.24333333333333337},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":9.999999999999998},7.4799999999999995,8.343333333333334,8.05,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.24},5.68,6.640000000000001,8.83,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.44},1.63,1.79,2.02,2.28,2.42,null,null,{"$f":"L55","v":2.97},{"$f":"M55","v":3.68}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03799999999999999},{"$f":"(F61-E61)/(F52-E52)","v":0.020000000000000018},{"$f":"(G61-F61)/(G52-F52)","v":0.025555555555555554},{"$f":"(H61-G61)/(H52-G52)","v":0.051999999999999956},{"$f":"(I61-H61)/(I52-H52)","v":0.04666666666666671},{"$f":"(L61-I61)/(L52-I52)","v":0.05500000000000003}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1999999999999997},1.9300000000000002,1.968888888888889,1.9160000000000001,1.9533333333333327,1.8699999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.44},1.63,1.79,2.02,2.28,2.42]
[{"$nulls":3},4.24,5.68,6.64,8.83,10.78,13.76,null,null,16.83,20.74]

{"sheet":"151.A08","index":51,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.21},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.21,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.242},{"$f":"(S4-R4)/(S3-R3)","v":0.7366666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2119999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.7,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.209999999999999},{"$f":"O4-O5*O3","v":7.6075},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.843333333333332},{"$f":"S4-S5*$S$3","v":8.090000000000002},null,null,{"$f":"V4-V5*V3","v":12.37}]
[{"$nulls":3},{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.21,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.21,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.23,4.9,6.26,6.78,8.37,9.97,11.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.7,5.09,{"$f":"T3*S10+S11","v":5.506},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.85,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2},{"$f":"(S9-R9)/(S3-R3)","v":0.1299999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.3000000000000003},{"$f":"R9-R10*R3","v":3.790000000000001},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.709999999999999}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.38,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.694,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.23},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.968,"d":"2.97"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.494,"d":"3.49"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7939999999999996,"d":"3.79"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.076,"d":"5.08"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.928,"d":"6.93"}},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.7,5.09,{"$f":"T9","v":5.506},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.38,9.94,{"v":11.5,"d":"11.50"},13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.79,2.02,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.23},{"$f":"E9*Dane!$E$26","v":4.9},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.37},{"$f":"I9*Dane!$E$26","v":9.97},{"$f":"S16*T14+S17","v":10.280000000000001},{"$f":"$S$16*U14+$S$17","v":10.745000000000001},{"$f":"J9*Dane!$E$26","v":11.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":0.05777777777777783},{"$f":"(R15-Q15)/(R3-Q3)","v":0.3179999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.5333333333333338},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1549999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.15199999999999997}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.449999999999999},{"$f":"P15-P16*P3","v":6.664444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.636666666666663},{"$f":"S15-S16*$S$3","v":8.420000000000002},null,null,{"$f":"V15-V16*V14","v":8.48}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.23},{"$f":"O16*O14+O17","v":4.9},6.26,6.78,8.37,9.97,{"$f":"T15","v":10.280000000000001},{"$f":"U15","v":10.745000000000001},11.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":1.85},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.332},{"$f":"U14*S21+S22","v":4.755},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.04125000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08333333333333333},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.953333333333333},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,7"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.332},{"$f":"U20","v":4.755},5.46,{"$f":"W20","v":7.52}]
[null,40177,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.38},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.5199999999999996},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.740000000000004,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.38,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.694,"d":"1.69"}},1.94,2.23,{"v":2.968,"d":"2.97"},{"v":3.494,"d":"3.49"},{"v":3.7939999999999996,"d":"3.79"},{"$f":"T25*S32+S33","v":4.0504},{"$f":"U25*S32+S33","v":4.435},{"$f":"J13","v":5.076},{"$f":"K13","v":6.928}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0492},{"$f":"(P31-O31)/(P25-O25)","v":0.036250000000000004},{"$f":"(Q31-P31)/(Q25-P25)","v":0.082},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.0999999999999998},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.678},{"$f":"O31-O32*O25","v":2.48375},{"$f":"P31-P32*P25","v":2.8040000000000003},{"$f":"Q31-Q32*Q25","v":2.7576},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.94},2.2300000000000004,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0504},{"$f":"U31","v":4.435},5.076,{"$f":"W31","v":6.928}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-14.720279720279722},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-14.744},-20.041916167664667,-8.433673469387754,0.1766917293233098,-14.060773480662993,20,20,-63.310810810810786,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-14.744,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.744},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.7},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.995},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.7,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":0.08250000000000002},{"$f":"(G54-F54)/(G52-F52)","v":0.19222222222222218},{"$f":"(H54-G54)/(H52-G52)","v":0.40800000000000003},{"$f":"(I54-H54)/(I52-H52)","v":0.36666666666666653},{"$f":"(L54-I54)/(L52-I52)","v":0.259}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},4.407500000000001,5.1755555555555555,4.744,5.033333333333334,6.109999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},3.1700000000000004,3.83,5.56,7.6,8.7]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03227586206896551},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.03555555555555556},{"$f":"(H61-G61)/(H52-G52)","v":0.06399999999999997},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.083}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},1.8975,1.988888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},1.56,1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.7,null,null,11.29,12.5]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A06","index":52,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":5.46},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.29},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.35,5.46,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.13875000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05666666666666664},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.9166666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2699999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.09,2.32,2.81,3.8,4.9,5.07,7.32,9.13,null,"b=",{"$f":"N4-N5*$N$3","v":6.179999999999998},{"$f":"O4-O5*O3","v":6.43125},{"$f":"P4-P5*P3","v":5.8566666666666665},{"$f":"Q4-Q5*Q3","v":5.957999999999999},{"$f":"R4-R5*R3","v":-0.4166666666666661},{"$f":"S4-S5*$S$3","v":6.050000000000001},null,null,{"$f":"V4-V5*V3","v":10.45}]
[{"$nulls":3},{"$f":"D5","v":3.74},4.35,5.46,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.74},4.35,5.46,5.97,6,8.75,{"$f":"T4","v":9.29},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.09},2.32,2.81,3.8,4.9,5.07,{"$f":"T3*S10+S11","v":5.5200000000000005},{"$f":"U3*S10+S11","v":6.195},{"$f":"J6","v":7.32},{"$f":"K6","v":9.13}]
[null,"COP",null,1.82,2.01,2.38,3.14,3.63,3.98,5.45,7.68,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.06125000000000003},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.05666666666666664},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.225},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18100000000000005}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.01},{"$f":"O9-O10*O3","v":3.2387500000000005},{"$f":"P9-P10*P3","v":3.58},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.503333333333334},{"$f":"S9-S10*$S$3","v":2.8200000000000003},null,null,{"$f":"V9-V10*V3","v":3.6999999999999993}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7240000000000002,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9059999999999997,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.268,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.9,"d":"2.90"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.3819999999999997,"d":"3.38"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7,"d":"3.70"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.034000000000001,"d":"5.03"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.012,"d":"7.01"}},null,"COP=",{"$f":"N10*N3+N11","v":2.09},{"$f":"O10*O3+O11","v":2.3200000000000003},2.8100000000000005,3.8,4.9,5.07,{"$f":"T9","v":5.5200000000000005},{"$f":"U9","v":6.195},7.32,{"$f":"W9","v":9.13}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,{"v":8.4,"d":"8.40"},11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.58,1.75,2.1,2.54,3.01,3.28,4.41,6.01,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.006},{"$f":"$S$16*U14+$S$17","v":9.795},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.135},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07333333333333335},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.970000000000001},{"$f":"O15-O16*O3","v":6.195},{"$f":"P15-P16*P3","v":5.763333333333334},{"$f":"Q15-Q16*Q3","v":5.398},{"$f":"R15-R16*R3","v":4.180000000000001},{"$f":"S15-S16*$S$3","v":5.850000000000001},null,null,{"$f":"V15-V16*V14","v":6.969999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.006},{"$f":"U15","v":9.795},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.01,2.38,3.14,3.63,3.98,{"$f":"T14*S21+S22","v":4.274},{"$f":"U14*S21+S22","v":4.715},{"$f":"J10","v":5.45},{"$f":"K10","v":7.68}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.037999999999999944},{"$f":"(P20-O20)/(P14-O14)","v":0.04625000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08444444444444447},{"$f":"(R20-Q20)/(R14-Q14)","v":0.09799999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.1166666666666667},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14700000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.22299999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.579999999999999},{"$f":"O20-O21*O14","v":2.70375},{"$f":"P20-P21*P14","v":2.971111111111111},{"$f":"Q20-Q21*Q14","v":2.9440000000000004},{"$f":"R20-R21*R14","v":2.813333333333333},{"$f":"S20-S21*$S$3","v":2.51},null,null,{"$f":"V20-V21*V14","v":0.9900000000000011}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,81 | 3,8 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.01},2.38,3.14,3.63,3.98,{"$f":"T20","v":4.274},{"$f":"U20","v":4.715},5.45,{"$f":"W20","v":7.68}]
[null,38979,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":{"v":8.4,"d":"8.40"}},{"$f":"S27*T25+S28","v":8.944},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.4133333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.2719999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.74},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.69},5.99375,5.74,5.452000000000001,4.266666666666667,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.839999999999998}]
[null,{"$f":"D9+8","v":11.57},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.944},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7240000000000002,"d":"1.72"}},{"v":1.9059999999999997,"d":"1.91"},{"v":2.268,"d":"2.27"},{"v":2.9,"d":"2.90"},{"v":3.3819999999999997,"d":"3.38"},{"v":3.7,"d":"3.70"},{"$f":"T25*S32+S33","v":3.9668},{"$f":"U25*S32+S33","v":4.367000000000001},{"$f":"J13","v":5.034000000000001},{"$f":"K13","v":7.012}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0363999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07022222222222224},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09639999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10600000000000016},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13340000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1977999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.451999999999998},{"$f":"O31-O32*O25","v":2.5847499999999997},{"$f":"P31-P32*P25","v":2.7595555555555555},{"$f":"Q31-Q32*Q25","v":2.7072},{"$f":"R31-R32*R25","v":2.639999999999999},{"$f":"S31-S32*$S$3","v":2.3659999999999997},null,null,{"$f":"V31-V32*V25","v":1.078000000000003}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.9059999999999995},2.268,2.9,3.3819999999999997,3.7,{"$f":"T31","v":3.9668},{"$f":"U31","v":4.367000000000001},5.034000000000001,{"$f":"W31","v":7.012}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-11.691176470588232},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-11.883116883116882},-13.822580645161292,-18.96153846153845,3.2031249999999996,-7.2619047619047645,20,20,-37.24999999999999,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-11.883116883116882,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-11.883116883116882},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-11.9}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4253926701570678},1.65,1.91,2.21,2.47,3.21,null,null,4.22,4.37]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.09982245430809397},{"$f":"(F54-E54)/(F52-E52)","v":0.07374999999999998},{"$f":"(G54-F54)/(G52-F52)","v":0.20111111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.35200000000000015},{"$f":"(I54-H54)/(I52-H52)","v":0.2233333333333333},{"$f":"(L54-I54)/(L52-I52)","v":0.2699999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.737336814621409},4.3462499999999995,5.237777777777778,4.935999999999999,5.836666666666668,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.74088772845953},3.2399999999999998,3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.4253926701570678},1.65,1.91,2.21,2.47,3.21,null,null,{"$f":"L55","v":4.22},{"$f":"M55","v":4.37}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.04492146596858641},{"$f":"(F61-E61)/(F52-E52)","v":0.0325},{"$f":"(G61-F61)/(G52-F52)","v":0.03333333333333334},{"$f":"(H61-G61)/(H52-G52)","v":0.052000000000000046},{"$f":"(I61-H61)/(I52-H52)","v":0.2466666666666666},{"$f":"(L61-I61)/(L52-I52)","v":0.10099999999999998}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.3238219895287964},2.1375,2.1433333333333335,2.106,0.7433333333333341,2.2]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.425392670157068},1.6500000000000001,1.9100000000000001,2.21,2.47,3.21]
[{"$nulls":3},{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A04","index":53,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.656},{"$f":"$S$5*U3+$S$6","v":7.265},{"$f":"J7*Dane!$E$26","v":8.28},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.28,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.092},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.06999999999999999},{"$f":"(R4-Q4)/(R3-Q3)","v":-0.092},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.08600000000000012}]
[null,"COP",null,2.13,2.43,3,3.77,4.97,5.22,7.79,10.27,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.55625},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.644},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.220000000000001},null,null,{"$f":"V4-V5*V3","v":6.559999999999997}]
[{"$nulls":3},{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.28,9.14,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.656},{"$f":"U4","v":7.265},{"$f":"V5*V3+V6","v":8.28},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.35,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.13},2.43,3,3.77,4.97,5.22,{"$f":"T3*S10+S11","v":5.734},{"$f":"U3*S10+S11","v":6.504999999999999},{"$f":"J6","v":7.79},{"$f":"K6","v":10.27}]
[null,"COP",null,1.82,2.06,2.52,3.12,3.67,4.05,5.65,8.09,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06000000000000005},{"$f":"(P9-O9)/(P3-O3)","v":0.07124999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08555555555555555},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23999999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.08333333333333333},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.257},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.24799999999999994}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.330000000000001},{"$f":"O9-O10*O3","v":3.49875},{"$f":"P9-P10*P3","v":3.598888888888889},{"$f":"Q9-Q10*Q3","v":3.29},{"$f":"R9-R10*R3","v":4.386666666666667},{"$f":"S9-S10*$S$3","v":2.6499999999999995},null,null,{"$f":"V9-V10*V3","v":2.830000000000001}]
[null,"Q",null,2.24,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7080000000000002,"d":"1.71"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.928,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3760000000000003,"d":"2.38"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.86},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.39},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7299999999999995,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.146,"d":"5.15"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.298,"d":"7.30"}},null,"COP=",{"$f":"N10*N3+N11","v":2.13},{"$f":"O10*O3+O11","v":2.43},3,3.77,4.97,5.22,{"$f":"T9","v":5.734},{"$f":"U9","v":6.504999999999999},7.79,{"$f":"W9","v":10.27}]
[null,"Qmax",null,{"$f":"D12","v":2.24},2.68,3.49,{"v":4.3,"d":"4.30"},5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.54,1.73,2.16,2.47,2.97,3.25,4.39,6.11,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.35},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.965},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08999999999999994},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07888888888888884},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.1633333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.192222222222222},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.346666666666666},{"$f":"S15-S16*$S$3","v":4.010000000000001},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.35,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.965},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.06,2.52,3.12,3.67,4.05,{"$f":"T14*S21+S22","v":4.37},{"$f":"U14*S21+S22","v":4.85},{"$f":"J10","v":5.65},{"$f":"K10","v":8.09}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.048},{"$f":"(P20-O20)/(P14-O14)","v":0.057499999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06666666666666668},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.16000000000000006},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.24399999999999994}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.7800000000000002},{"$f":"O20-O21*O14","v":2.9225},{"$f":"P20-P21*P14","v":2.986666666666667},{"$f":"Q20-Q21*Q14","v":2.9000000000000004},{"$f":"R20-R21*R14","v":2.7833333333333337},{"$f":"S20-S21*$S$3","v":2.4499999999999993},null,null,{"$f":"V20-V21*V14","v":0.7700000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,77 | 4,97"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.06},2.52,3.12,3.67,4.05,{"$f":"T20","v":4.37},{"$f":"U20","v":4.85},5.65,{"$f":"W20","v":8.09}]
[null,37779,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.24},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":{"v":4.3,"d":"4.30"}},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.088},{"$f":"(P26-O26)/(P3-O3)","v":0.10125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08999999999999996},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.54},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4},4.19875,4.12,3.8759999999999994,4.193333333333333,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.24},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.359999999999999,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7080000000000002,"d":"1.71"}},{"v":1.928,"d":"1.93"},{"v":2.3760000000000003,"d":"2.38"},2.86,3.39,{"v":3.7299999999999995,"d":"3.73"},{"$f":"T25*S32+S33","v":4.013199999999999},{"$f":"U25*S32+S33","v":4.438},{"$f":"J13","v":5.146},{"$f":"K13","v":7.298}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04399999999999995},{"$f":"(P31-O31)/(P25-O25)","v":0.05600000000000005},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05377777777777773},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10600000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.11333333333333313},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14160000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2152}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.587999999999999},{"$f":"O31-O32*O25","v":2.7680000000000007},{"$f":"P31-P32*P25","v":2.7524444444444445},{"$f":"Q31-Q32*Q25","v":2.6479999999999997},{"$f":"R31-R32*R25","v":2.5966666666666685},{"$f":"S31-S32*$S$3","v":2.313999999999999},null,null,{"$f":"V31-V32*V25","v":0.8419999999999996}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7080000000000002},{"$f":"O32*O25+O33","v":1.928},2.3760000000000003,2.86,3.3900000000000006,3.7299999999999995,{"$f":"T31","v":4.013199999999999},{"$f":"U31","v":4.438},5.146,{"$f":"W31","v":7.298}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-5.702479338842975},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-6.133004926108375},-6.000000000000002,-28.3448275862069,4.722222222222222,-3.456090651558076,20,20,-15.084745762711846,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak",-6.000000000000002,"brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-6.000000000000002},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.31},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.0882285714285713},1.38,1.75,1.98,2.43,2.64,null,null,3.49,4.69]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":0.09375},{"$f":"(G54-F54)/(G52-F52)","v":0.11999999999999995},{"$f":"(H54-G54)/(H52-G52)","v":0.14600000000000007},{"$f":"(I54-H54)/(I52-H52)","v":0.15999999999999984},{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.207554179566563},3.88625,4.069999999999999,4.018,3.9200000000000013,3.299999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},2.48,3.2299999999999995,4.31,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.0882285714285713},1.38,1.75,1.98,2.43,2.64,null,null,{"$f":"L55","v":3.49},{"$f":"M55","v":4.69}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.05835428571428571},{"$f":"(F61-E61)/(F52-E52)","v":0.04625000000000001},{"$f":"(G61-F61)/(G52-F52)","v":0.025555555555555554},{"$f":"(H61-G61)/(H52-G52)","v":0.09000000000000004},{"$f":"(I61-H61)/(I52-H52)","v":0.06999999999999999},{"$f":"(L61-I61)/(L52-I52)","v":0.085}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2553142857142854},2.07375,1.9288888888888889,1.7999999999999998,1.9400000000000002,1.79]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.088228571428571},1.38,1.75,1.98,2.43,2.64]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,7.74,10.51]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-151-A06","index":54,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5491.798666935507},null,null,"COP",{"$f":"K13","v":3.568171532595442},{"$f":"L13","v":3.0298735884842776},{"$f":"M13","v":3.4103933846426155},{"$f":"N13","v":3.015907347518405},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9984616063984342},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9971444285922181},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9971514128696336},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.568171532595442},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":0.001538393601565824},{"$f":"1-M3","v":2.8555714077819205E-3},{"$f":"1-N3","v":0.002848587130366398}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.568465571271784},{"$f":"L14","v":3.031414352387173},{"$f":"M14","v":3.413257133690297},{"$f":"N14","v":3.018764072278157}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.568465571271784},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R7*Bilans!F7+S7","v":5.972149999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.443098381654848,"d":"44.31%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":3.325899999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8788333333333327},{"$f":"AF7*Z7","v":225.39900499999996},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.325888368495686},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ7*Bilans!F7+AK7","v":6.001733333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4409142914269212,"d":"44.09%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":3.355483333333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.175116666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.175116666666667},{"$f":"AX7*AR7","v":184.5060295},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":23.60917971518107},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB7*Bilans!F7+BC7","v":5.972149999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.443098381654848,"d":"44.31%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":3.325899999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W7<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.619416666666666},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.619416666666666},{"$f":"BP7*BJ7","v":210.32430249999996},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":20.711044597425925},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F7*BT7+BU7","v":2.934543333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.128255049337603},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC7*Bilans!F7+CD7","v":6.027433333333334},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.43903430426439116,"d":"43.90%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":3.3811833333333334},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN7*Bilans!F7+CO7","v":2.934543333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.934543333333333},{"$f":"CQ7*CK7","v":170.52631309999998},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":25.544656011213558}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R8*Bilans!F8+S8","v":5.813222222222222},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5358473976949102,"d":"53.58%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":2.6982222222222214},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC8*Bilans!F8+AD8","v":3.4956666666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.4297106918239},{"$f":"AF8*Z8","v":237.8847335849057},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":26.088031335499625},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":5.707111111111112},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5458102951483529,"d":"54.58%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":2.5921111111111115},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU8*Bilans!F8+AV8","v":2.9063703703703703},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.85153319357093},{"$f":"AX8*AR8","v":197.7823423060797},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":31.37764631382482},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB8*Bilans!F8+BC8","v":5.813222222222222},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5358473976949102,"d":"53.58%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":2.6982222222222214},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W8<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM8*Bilans!F8+BN8","v":3.4956666666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4297106918239},{"$f":"BP8*BJ8","v":237.8847335849057},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":26.088031335499625},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F8*BT8+BU8","v":2.7057185185185184},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.392814122078889},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC8*Bilans!F8+CD8","v":5.663333333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.5500294290759271,"d":"55.00%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":2.548333333333333},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN8*Bilans!F8+CO8","v":2.7057185185185184},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6546672257162824},{"$f":"CQ8*CK8","v":184.12771877568136},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":33.704563469667285}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3282.2590750656027},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R9*Bilans!F9+S9","v":5.768361111111111},{"v":0.5606011721026096,"d":"56.06%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.23375},null,2.534611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC9*Bilans!F9+AD9","v":3.4085833333333335},3.344270440251573,241.4897684905661,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":27.853877748293808},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":5.649055555555556},{"v":0.5724408209828584,"d":"57.24%"},3.23375,null,2.415305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU9*Bilans!F9+AV9","v":2.8395185185185183},2.7859426974143955,201.1729221802935,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":33.436043062354585},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB9*Bilans!F9+BC9","v":5.768361111111111},{"v":0.5606011721026096,"d":"56.06%"},3.23375,null,2.534611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W9<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM9*Bilans!F9+BN9","v":3.4085833333333335},3.344270440251573,241.4897684905661,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":27.853877748293808},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F9*BT9+BU9","v":2.6501259259259258},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4639863374766264},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC9*Bilans!F9+CD9","v":5.5841666666666665},{"v":0.5790926727354127,"d":"57.91%"},3.23375,null,2.3504166666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN9*Bilans!F9+CO9","v":2.6501259259259258},2.6001235499650597,187.75492154297697,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":35.825566827873146}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R10*Bilans!F10+S10","v":5.481486111111111},{"v":0.7284748914908011,"d":"72.85%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.993125},null,1.4883611111111108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC10*Bilans!F10+AD10","v":2.8517083333333337},2.475067610062893,223.83273931603776,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":47.134530598554264},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":5.277805555555556},{"v":0.756588123220404,"d":"75.66%"},3.993125,null,1.284680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU10*Bilans!F10+AV10","v":2.4120185185185186},2.093450034940601,189.32115390985325,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":55.7267420061975},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB10*Bilans!F10+BC10","v":5.481486111111111},{"v":0.7284748914908011,"d":"72.85%"},3.993125,null,1.4883611111111108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W10<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM10*Bilans!F10+BN10","v":2.8517083333333337},2.475067610062893,223.83273931603776,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":47.134530598554264},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.294625925925926},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.0006520872441085},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.077916666666667},{"v":0.7863707229014524,"d":"78.64%"},3.993125,null,1.0847916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.294625925925926},1.9915621243885395,180.10692071907758,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":58.57771071832266}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5472900017093516},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R11*Bilans!F11+S11","v":5.520444444444444},{"v":0.7046534095483455,"d":"70.47%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.89},null,1.6304444444444441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC11*Bilans!F11+AD11","v":2.9273333333333333},2.540704402515723,223.480359245283,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":44.66021308407515},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":5.328222222222222},{"v":0.730074654877591,"d":"73.01%"},3.89,null,1.438222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU11*Bilans!F11+AV11","v":2.470074074074074},2.14383787561146,188.57197953878406,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":52.9276963014924},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB11*Bilans!F11+BC11","v":5.520444444444444},{"v":0.7046534095483455,"d":"70.47%"},3.89,null,1.6304444444444441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W11<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM11*Bilans!F11+BN11","v":2.9273333333333333},2.540704402515723,223.480359245283,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":44.66021308407515},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.3429037037037035},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.9182148141590685},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.1466666666666665},{"v":0.7558290155440415,"d":"75.58%"},3.89,null,1.2566666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.3429037037037035},2.03346359189378,178.8634575429769,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":55.80055647533184}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R12*Bilans!F12+S12","v":5.466847222222222},{"v":0.737513750816157,"d":"73.75%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.031875},null,1.434972222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC12*Bilans!F12+AD12","v":2.8232916666666665},2.450404088050314,223.88116950471695,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":48.09853630866942},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":5.258861111111111},{"v":0.7666821607973844,"d":"76.67%"},4.031875,null,1.2269861111111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU12*Bilans!F12+AV12","v":2.390203703703703},2.074516422082459,189.53819290356387,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":56.813650036902544},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB12*Bilans!F12+BF8","v":2.7251805555555557},{"v":1,"d":"100.00%"},4.031875,null,-1.3066944444444446,0.3240910108682547,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":61.754424792021915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":29.610575207978094},null,{"$f":"IF(Bilans!W12<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W12<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM12*Bilans!F12+BN12","v":2.8232916666666665},2.0775165094339623,128.2958370360235,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":76.54304510893348},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.276485185185185},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.032532282547332},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.052083333333333},{"v":0.7980618556701032,"d":"79.81%"},4.031875,null,1.0202083333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":29.610575207978094},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.276485185185185},1.975817330538085,180.52055040461215,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":97.8493356128116}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11625.403249878495},null,{"$f":"F13/F15","v":4024.186023251707},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.568171532595442},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0298735884842776},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4103933846426155},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.015907347518405},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R13*Bilans!F13+S13","v":5.485972222222222},{"v":0.725714575052533,"d":"72.57%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.98125},null,1.504722222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC13*Bilans!F13+AD13","v":2.8604166666666666},2.482625786163522,223.8087146226415,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":46.84294372842712},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":5.283611111111111},{"v":0.7535092792177068,"d":"75.35%"},3.98125,null,1.3023611111111109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU13*Bilans!F13+AV13","v":2.418703703703703},2.099252271139063,189.24759224318655,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":55.397582081404},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB13*Bilans!F13+BC13","v":5.485972222222222},{"v":0.725714575052533,"d":"72.57%"},3.98125,null,1.504722222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W13<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM13*Bilans!F13+BN13","v":2.8604166666666666},2.482625786163522,223.8087146226415,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":46.84294372842712},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F13*BT13+BU13","v":2.300185185185185},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.990983012639885},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC13*Bilans!F13+CD13","v":5.085833333333333},{"v":0.7828117319351139,"d":"78.28%"},3.98125,null,1.1045833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN13*Bilans!F13+CO13","v":2.300185185185185},1.9963871418588395,179.97430083857438,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":58.251978066598305}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":17.721550121502844},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.568465571271784},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.031414352387173},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.413257133690297},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.018764072278157},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R14*Bilans!F14+S14","v":5.649361111111111},{"v":0.628168376955113,"d":"62.82%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.54875},null,2.100611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC14*Bilans!F14+AD14","v":3.1775833333333336},2.7579025157232704,219.99788367924523,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":37.31216002499392},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.495055555555556},{"v":0.6458078474588266,"d":"64.58%"},3.54875,null,1.946305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU14*Bilans!F14+AV14","v":2.662185185185185},2.3105758211041225,184.3146332494758,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":44.53578153987044},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB14*Bilans!F14+BC14","v":5.649361111111111},{"v":0.628168376955113,"d":"62.82%"},3.54875,null,2.100611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W14<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM14*Bilans!F14+BN14","v":3.1775833333333336},2.7579025157232704,219.99788367924523,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":37.31216002499392},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.5026592592592594},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.6680982303268523},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.3741666666666665},{"v":0.6603349356489379,"d":"66.03%"},3.54875,null,1.8254166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.5026592592592594},2.172119357092942,173.26996111530391,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":47.374606585947795}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8888831636278813},{"$nulls":4},{"$f":"F11","v":3.5472900017093516},{"$f":"F15","v":2.8888831636278813},{"$f":"F28","v":3.3541940850593006},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R15*Bilans!F15+S15","v":5.516430555555555},{"v":0.7070921967959354,"d":"70.71%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.900625},null,1.6158055555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC15*Bilans!F15+AD15","v":2.919541666666667},2.533941823899371,223.53167799528302,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":44.90921966980375},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":5.323027777777778},{"v":0.7327831382515172,"d":"73.28%"},3.900625,null,1.4224027777777781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU15*Bilans!F15+AV15","v":2.4640925925925923},2.138646401118099,188.66069227463308,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":53.20998830872929},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB15*Bilans!F15+BC15","v":5.516430555555555},{"v":0.7070921967959354,"d":"70.71%"},3.900625,null,1.6158055555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W15<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM15*Bilans!F15+BN15","v":2.919541666666667},2.533941823899371,223.53167799528302,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":44.90921966980375},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.3379296296296297},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.926551032014714},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.139583333333333},{"v":0.758937981353871,"d":"75.89%"},3.900625,null,1.2389583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.3379296296296297},2.0291464709993012,179.00115593920336,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":56.081387729471196}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.6619248248135188},{"$f":"F19","v":3.6619248248135188},{"$f":"F19","v":3.6619248248135188},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R16*Bilans!F16+S16","v":5.833055555555555},{"v":0.5250250011905329,"d":"52.50%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0625},null,2.770555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC16*Bilans!F16+AD16","v":3.5341666666666667},3.4674842767295604,236.13567924528303,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.335082437015938},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.732777777777778},{"v":0.5342087411570888,"d":"53.42%"},3.0625,null,2.6702777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU16*Bilans!F16+AV16","v":2.935925925925926},2.8805310971348708,196.16416771488468,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":30.49750099465313},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB16*Bilans!F16+BC16","v":5.833055555555555},{"v":0.5250250011905329,"d":"52.50%"},3.0625,null,2.770555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W16<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM16*Bilans!F16+BN16","v":3.5341666666666667},3.4674842767295604,236.13567924528303,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.335082437015938},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.7302962962962964},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.362272443636561},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.698333333333333},{"v":0.5374378473237789,"d":"53.74%"},3.0625,null,2.6358333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.7302962962962964},2.678781271837876,182.42500461215934,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":32.79439083868463}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":708.1674086757248},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R17*Bilans!F17+S17","v":5.802361111111111},{"v":0.5418052995667473,"d":"54.18%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.14375},null,2.658611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC17*Bilans!F17+AD17","v":3.4745833333333334},3.409025157232705,238.80221226415102,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.507431254439293},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.6930555555555555},{"v":0.5522078555745303,"d":"55.22%"},3.14375,null,2.5493055555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU17*Bilans!F17+AV17","v":2.890185185185185},2.835653389238295,198.6375199161426,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.867258651196952},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB17*Bilans!F17+BC17","v":5.802361111111111},{"v":0.5418052995667473,"d":"54.18%"},3.14375,null,2.658611111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W17<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM17*Bilans!F17+BN17","v":3.4745833333333334},3.409025157232705,238.80221226415102,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.507431254439293},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.6922592592592594},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.4097756255932645},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.644166666666667},{"v":0.5569909936512623,"d":"55.70%"},3.14375,null,2.500416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.6922592592592594},2.641461914744934,185.03440712788267,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":34.210033275730886}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5491.798666935507},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R18*Bilans!F18+S18","v":5.792208333333333},{"v":0.5473948479638596,"d":"54.74%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.1706250000000002},null,2.6215833333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC18*Bilans!F18+AD18","v":3.454875},3.389688679245283,239.63404117924526,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.904107907722363},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.679916666666667},{"v":0.5582168165612759,"d":"55.82%"},3.1706250000000002,null,2.509291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU18*Bilans!F18+AV18","v":2.8750555555555555},2.8208092243186584,199.41710811320755,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":32.32992476548204},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB18*Bilans!F18+BC18","v":5.792208333333333},{"v":0.5473948479638596,"d":"54.74%"},3.1706250000000002,null,2.6215833333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W18<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM18*Bilans!F18+BN18","v":3.454875},3.389688679245283,239.63404117924526,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.904107907722363},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.6796777777777776},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.425785023904201},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.62625},{"v":0.5635414352366142,"d":"56.35%"},3.1706250000000002,null,2.4556249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.6796777777777776},2.629117819706499,185.86548426415092,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":34.6871293923909}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6619248248135188},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6034.027132899285},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R19*Bilans!F19+S19","v":5.765291666666666},{"v":0.562308932043045,"d":"56.23%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.241875},null,2.5234166666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC19*Bilans!F19+AD19","v":3.402625},3.3384245283018874,241.71862797169817,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.978002560240537},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.645083333333334},{"v":0.5742829305738031,"d":"57.43%"},3.241875,null,2.403208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU19*Bilans!F19+AV19","v":2.8349444444444445},2.7814549266247384,201.39124396226418,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.58042911496781},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB19*Bilans!F19+BC19","v":5.765291666666666},{"v":0.562308932043045,"d":"56.23%"},3.241875,null,2.5234166666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W19<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM19*Bilans!F19+BN19","v":3.402625},3.3384245283018874,241.71862797169817,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.978002560240537},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.646322222222222},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.4689653145455543},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.57875},{"v":0.5811113600717006,"d":"58.11%"},3.241875,null,2.3368750000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.646322222222222},2.5963916142557655,187.9917348301887,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":35.97394533519669}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6554.5099095675305},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R20*Bilans!F20+S20","v":5.591513888888889},{"v":0.6620523660606724,"d":"66.21%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.7018750000000002},null,1.8896388888888884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC20*Bilans!F20+AD20","v":3.065291666666667},2.660441823899371,222.000567995283,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":40.46096743518626},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":5.420194444444444},{"v":0.6829782654373818,"d":"68.30%"},3.7018750000000002,null,1.718319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU20*Bilans!F20+AV20","v":2.575981481481481},2.2357575122292097,186.5627856079664,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":48.14656751065602},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB20*Bilans!F20+BC20","v":5.591513888888889},{"v":0.6620523660606724,"d":"66.21%"},3.7018750000000002,null,1.8896388888888884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W20<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM20*Bilans!F20+BN20","v":3.065291666666667},2.660441823899371,222.000567995283,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":40.46096743518626},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.430974074074074},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.776264049009466},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.272083333333334},{"v":0.7021654943491662,"d":"70.22%"},3.7018750000000002,null,1.5702083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.430974074074074},2.1099020265548565,176.06077460587,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":51.01850637859525}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R21*Bilans!F21+S21","v":5.3698125},{"v":0.7723733370578582,"d":"77.24%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.1475},null,1.2223125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC21*Bilans!F21+AD21","v":2.7701875},2.404313679245283,226.34208976415096,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":50.509465985370255},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ21*Bilans!F21+AK21","v":4.951437500000001},{"v":0.8376355351349986,"d":"83.76%"},4.1475,null,0.8039375000000009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.2385874999999995},1.6472624999999999,155.07329175,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":73.72267625833771},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB21*Bilans!F21+BC21","v":5.16225},{"v":0.8034287374691268,"d":"80.34%"},4.1475,null,1.0147500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W21<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM21*Bilans!F21+BN21","v":1.86225},1.3703349056603775,129.00332801886796,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":88.62110969980483},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.2385874999999995},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.1008001697499},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.7820624999999994},{"v":1,"d":"100.00%"},4.1475,null,-0.3654375000000005,0.08811030741410501,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.05188969258592},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN21*Bilans!F21+CO21","v":1.888875},1.389926886792453,130.72525023736316,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":87.29015810567067}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R22*Bilans!F22+S22","v":5.889013888888889},{"v":0.4948833633248351,"d":"49.49%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.914375},null,2.974638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC22*Bilans!F22+AD22","v":3.6427916666666667},3.6427916666666667,235.123988125,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.856934356663274},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.805194444444445},{"v":0.502028834329408,"d":"50.20%"},2.914375,null,2.890819444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU22*Bilans!F22+AV22","v":3.019314814814815},2.9623466107617054,191.20466199161427,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.10712618757015},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB22*Bilans!F22+BC22","v":5.889013888888889},{"v":0.4948833633248351,"d":"49.49%"},2.914375,null,2.974638888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W22<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM22*Bilans!F22+BN22","v":3.6427916666666667},3.6427916666666667,235.123988125,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.856934356663274},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F22*BT22+BU22","v":2.799640740740741},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.2789921458176514},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.797083333333333},{"v":0.502731258535183,"d":"50.27%"},2.914375,null,2.882708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN22*Bilans!F22+CO22","v":2.799640740740741},2.746817330538086,177.29332459958076,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":30.31255448781126}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R23*Bilans!F23+S23","v":5.713819444444444},{"v":0.5912201169192626,"d":"59.12%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.378125},null,2.335694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC23*Bilans!F23+AD23","v":3.3027083333333334},3.2403930817610065,245.2167464622642,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":30.126206153652067},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.5784722222222225},{"v":0.6055645462467322,"d":"60.56%"},3.378125,null,2.2003472222222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU23*Bilans!F23+AV23","v":2.7582407407407405},2.3939447938504537,181.1617722746331,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":40.778195992976705},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB23*Bilans!F23+BC23","v":5.713819444444444},{"v":0.5912201169192626,"d":"59.12%"},3.378125,null,2.335694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W23<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM23*Bilans!F23+BN23","v":3.3027083333333334},3.2403930817610065,245.2167464622642,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":30.126206153652067},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.582537037037037},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.5546440838394635},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.487916666666667},{"v":0.6155569053222989,"d":"61.56%"},3.378125,null,2.109791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.582537037037037},2.2414472396925222,169.62151986373163,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":43.55255313231975}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R24*Bilans!F24+S24","v":5.437453125},{"v":0.7493168044552108,"d":"74.93%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.074375},null,1.3630781250000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC24*Bilans!F24+AD24","v":2.8000468750000005},2.4302293632075473,224.51673971992923,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":49.03926016378316},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ24*Bilans!F24+AK24","v":5.0178593750000005},{"v":0.8119747277692491,"d":"81.20%"},4.074375,null,0.9434843750000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.2606468749999995},1.6634948702830186,153.68197359109666,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":71.64233093169916},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB24*Bilans!F24+BC24","v":5.2280625},{"v":0.7793279058924792,"d":"77.93%"},4.074375,null,1.1536875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W24<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM24*Bilans!F24+BN24","v":1.9158750000000002},1.6628349056603773,153.62100275943394,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":71.6707651459062},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.2606468749999995},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.060784592905516},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.8180156249999997},{"v":1,"d":"100.00%"},4.074375,null,-0.25635937500000017,0.06291992636907505,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.32208007363091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN24*Bilans!F24+CO24","v":1.9047187500000002},1.4015854952830191,129.39728832555855,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":84.97197188169758}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R25*Bilans!F25+S25","v":5.557986111111111},{"v":0.6820141188230149,"d":"68.20%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.790625},null,1.7673611111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC25*Bilans!F25+AD25","v":3.0002083333333336},2.6039544025157233,222.83339799528298,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":42.393887501773726},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":5.376805555555556},{"v":0.704995737865833,"d":"70.50%"},3.790625,null,1.5861805555555564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU25*Bilans!F25+AV25","v":2.5260185185185184},2.192393431167016,187.61406787211737,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":50.35216235857732},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB25*Bilans!F25+BC25","v":5.557986111111111},{"v":0.6820141188230149,"d":"68.20%"},3.790625,null,1.7673611111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W25<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM25*Bilans!F25+BN25","v":3.0002083333333336},2.6039544025157233,222.83339799528298,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":42.393887501773726},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.389425925925926},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.841927008656969},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.212916666666667},{"v":0.7271600991127808,"d":"72.72%"},3.790625,null,1.4222916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.389425925925926},2.073841369671558,177.46897520964356,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":53.230566047336175}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11606.645891525388},null,{"$f":"F26/F28","v":3460.338190692441},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R26*Bilans!F26+S26","v":5.4068125},{"v":0.7596897432637066,"d":"75.97%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.1075},null,1.2993125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC26*Bilans!F26+AD26","v":2.7865208333333333},2.4184897798742138,225.35487768867927,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":49.70134709696882},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ26*Bilans!F26+AK26","v":4.987770833333334},{"v":0.8235141784280718,"d":"82.35%"},4.1075,null,0.8802708333333342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.250654166666666},1.6561417452830187,154.3192878254717,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":72.57965711108781},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB26*Bilans!F26+BC26","v":5.19825},{"v":0.7901697686721493,"d":"79.02%"},4.1075,null,1.0907499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W26<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM26*Bilans!F26+BN26","v":1.8915833333333334},1.641751572327044,152.97841150943395,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":73.2158275503422},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.250654166666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.078814122560664},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.801729166666666},{"v":1,"d":"100.00%"},4.1075,null,-0.30577083333333377,0.07444207750050731,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.1055579224995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN26*Bilans!F26+CO26","v":1.897541666666667},1.3963042452830192,130.0036857866301,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":86.01719154386717}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":36.47890847460859},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R27*Bilans!F27+S27","v":5.575930555555556},{"v":0.6713005053964585,"d":"67.13%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.743125},null,1.8328055555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC27*Bilans!F27+AD27","v":3.035041666666667},2.634187106918239,222.41758837264152,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":41.349055924667375},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":5.400027777777778},{"v":0.6931677306186697,"d":"69.32%"},3.743125,null,1.6569027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU27*Bilans!F27+AV27","v":2.552759259259259},2.215602375960866,187.07438661425573,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":49.16096461250765},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB27*Bilans!F27+BC27","v":5.575930555555556},{"v":0.6713005053964585,"d":"67.13%"},3.743125,null,1.8328055555555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W27<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM27*Bilans!F27+BN27","v":3.035041666666667},2.634187106918239,222.41758837264152,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":41.349055924667375},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F27*BT27+BU27","v":2.411662962962963},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.8065020448468787},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC27*Bilans!F27+CD27","v":5.244583333333333},{"v":0.7137125605783746,"d":"71.37%"},3.743125,null,1.501458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN27*Bilans!F27+CO27","v":2.411662962962963},2.09314143955276,176.7343974486373,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":52.037166692028755}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3541940850593006},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R28*Bilans!F28+S28","v":5.790319444444444},{"v":0.5484369265752466,"d":"54.84%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.175625},null,2.614694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC28*Bilans!F28+AD28","v":3.4512083333333337},3.386091194968554,239.78604797169817,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.978408064065256},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":5.677472222222223},{"v":0.5593378312922906,"d":"55.93%"},3.175625,null,2.5018472222222226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU28*Bilans!F28+AV28","v":2.872240740740741},2.818047519217331,199.56003507337527,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":32.41653995436224},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB28*Bilans!F28+BC28","v":5.790319444444444},{"v":0.5484369265752466,"d":"54.84%"},3.175625,null,2.614694444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W28<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM28*Bilans!F28+BN28","v":3.4512083333333337},3.386091194968554,239.78604797169817,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.978408064065256},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F28*BT28+BU28","v":2.677337037037037},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.4287801173360486},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC28*Bilans!F28+CD28","v":5.622916666666667},{"v":0.5647647276769174,"d":"56.48%"},3.175625,null,2.4472916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN28*Bilans!F28+CO28","v":2.677337037037037},2.626821243885395,186.01834638574425,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":34.77638617878695}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R29*Bilans!F29+S29","v":5.997125},{"v":0.33714071325843636,"d":"33.71%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.021875},null,3.9752499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.613655660377359,198.96390035377362,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.057954493172955},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ29*Bilans!F29+AK29","v":7.067333333333333},{"v":0.2860873974153382,"d":"28.61%"},2.021875,null,5.0454583333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.5830416666666665},3.4478325471698112,148.68777859669814,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.135136854504577},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB29*Bilans!F29+BC29","v":5.997125},{"v":0.33714071325843636,"d":"33.71%"},2.021875,null,3.9752499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W29<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.077291666666666},3.923431603773584,169.19798791273584,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.179232778390602},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F29*BT29+BU29","v":3.3358083333333326},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.751956672170914},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC29*Bilans!F29+CD29","v":7.043083333333334},{"v":0.28707242329945454,"d":"28.71%"},2.021875,null,5.021208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN29*Bilans!F29+CO29","v":3.3358083333333326},3.209928773584905,138.42817836084905,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":17.330992032533498}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11641.561470216822},null,{"$f":"F30/F32","v":4053.466338282965},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R30*Bilans!F30+S30","v":5.9819249999999995},{"v":0.4015220852819118,"d":"40.15%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.401875},null,3.5800499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.2372499999999995,221.37512625,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.90561095049856},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ30*Bilans!F30+AK30","v":6.4188},{"v":0.3741937745372967,"d":"37.42%"},2.401875,null,4.0169250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.334775},3.208934433962264,167.6507795023585,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.002626070107034},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB30*Bilans!F30+BC30","v":5.9819249999999995},{"v":0.4015220852819118,"d":"40.15%"},2.401875,null,3.5800499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W30<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.7986249999999995},3.7986249999999995,198.459163125,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.74222251472573},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F30*BT30+BU30","v":3.091595},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.9693410682835237},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC30*Bilans!F30+CD30","v":6.424950000000001},{"v":0.3738355940513155,"d":"37.38%"},2.401875,null,4.023075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN30*Bilans!F30+CO30","v":3.091595},2.974931037735849,155.42527206650945,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.654659602225127}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":36.47890847460859},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R31*Bilans!F31+S31","v":5.975549999999999},{"v":0.4286216331551071,"d":"42.86%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.56125},null,3.4142999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},4.0035,224.476245,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.06676657924316},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ31*Bilans!F31+AK31","v":6.1468},{"v":0.4166802238563155,"d":"41.67%"},2.56125,null,3.58555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2306500000000002},3.2306500000000002,181.1425455,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":22.388776252456935},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB31*Bilans!F31+BC31","v":5.975549999999999},{"v":0.4286216331551071,"d":"42.86%"},2.56125,null,3.4142999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W31<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.681749999999999},3.681749999999999,206.43572249999997,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":19.645630474638423},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F31*BT31+BU31","v":2.9891699999999997},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.071086622707976},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC31*Bilans!F31+CD31","v":6.165700000000001},{"v":0.41540295505781977,"d":"41.54%"},2.56125,null,3.6044500000000013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN31*Bilans!F31+CO31","v":2.9891699999999997},2.9891699999999997,167.6027619,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":24.197452804624696}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R37*Bilans!F37+S37","v":5.834236111111111},{"v":0.524383131182079,"d":"52.44%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.059375},null,2.774861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC37*Bilans!F37+AD37","v":3.5364583333333335},3.4697327044025164,236.0285672169812,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.29078101280163},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.734305555555556},{"v":0.5335214474289728,"d":"53.35%"},3.059375,null,2.674930555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU37*Bilans!F37+AV37","v":2.937685185185185},2.8822571628232008,196.06554350104824,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.44566984926694},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB37*Bilans!F37+BC37","v":5.834236111111111},{"v":0.524383131182079,"d":"52.44%"},3.059375,null,2.774861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W37<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM37*Bilans!F37+BN37","v":3.5364583333333335},3.4697327044025164,236.0285672169812,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.29078101280163},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.731759259259259},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3604718164254486},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.7004166666666665},{"v":0.5366932241795191,"d":"53.67%"},3.059375,null,2.6410416666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.731759259259259},2.680216631726066,182.32173637316563,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":32.740730342937745}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R44*Bilans!F44+S44","v":5.789611111111111},{"v":0.5488278813583718,"d":"54.88%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.1775},null,2.612111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC44*Bilans!F44+AD44","v":3.4498333333333333},3.38474213836478,239.84282792452834,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":27.006311341685027},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.676555555555556},{"v":0.5597584607254008,"d":"55.98%"},3.1775,null,2.4990555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU44*Bilans!F44+AV44","v":2.871185185185185},2.817011879804333,199.61346180293503,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":32.44906443431442},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB44*Bilans!F44+BC44","v":5.789611111111111},{"v":0.5488278813583718,"d":"54.88%"},3.1775,null,2.612111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W44<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM44*Bilans!F44+BN44","v":3.4498333333333333},3.38474213836478,239.84282792452834,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":27.006311341685027},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.6764592592592593},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.4299046280049375},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.621666666666667},{"v":0.5652238363474652,"d":"56.52%"},3.1775,null,2.444166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.6764592592592593},2.6259600279524813,186.07552758071282,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":34.809897723871266}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R61*Bilans!F61+S61","v":5.729875},{"v":0.5821462073779969,"d":"58.21%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.335625},null,2.39425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC61*Bilans!F61+AD61","v":3.3338750000000004},3.2709716981132084,244.19439212264157,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":29.442306106026997},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":5.5992500000000005},{"v":0.5957271063088806,"d":"59.57%"},3.335625,null,2.2636250000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU61*Bilans!F61+AV61","v":2.7821666666666665},2.7296729559748427,203.7837345283019,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":35.2807649682732},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB61*Bilans!F61+BC61","v":5.729875},{"v":0.5821462073779969,"d":"58.21%"},3.335625,null,2.39425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W61<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM61*Bilans!F61+BN61","v":3.3338750000000004},3.2709716981132084,244.19439212264157,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":29.442306106026997},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F61*BT61+BU61","v":2.6024333333333334},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.527467882622674},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC61*Bilans!F61+CD61","v":5.51625},{"v":0.6046906866077497,"d":"60.47%"},3.335625,null,2.1806250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN61*Bilans!F61+CO61","v":2.6024333333333334},2.25871572327044,168.6244223207547,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":42.63703883043684}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R71*Bilans!F71+S71","v":5.979324999999999},{"v":0.41256747208087874,"d":"41.26%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.466875},null,3.5124499999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},4.141916666666667,222.85582625,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.75756795364465},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ71*Bilans!F71+AK71","v":6.3078666666666665},{"v":0.39107912870701134,"d":"39.11%"},2.466875,null,3.8409916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.2923083333333336},3.168070283018868,170.4580215778302,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.908746902502553},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB71*Bilans!F71+BC71","v":5.979324999999999},{"v":0.41256747208087874,"d":"41.26%"},2.466875,null,3.5124499999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W71<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7509583333333327},3.7509583333333327,201.82031312499996,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.504191151150266},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F71*BT71+BU71","v":3.0498216666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0100120608144856},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC71*Bilans!F71+CD71","v":6.319216666666668},{"v":0.390376708083544,"d":"39.04%"},2.466875,null,3.8523416666666677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN71*Bilans!F71+CO71","v":3.0498216666666664},2.9347340566037734,157.903365915566,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.650677935813736}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R77*Bilans!F77+S77","v":5.972099999999999},{"v":0.4433113980007033,"d":"44.33%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.6475},null,3.3245999999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.877,225.40877999999998,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.34500902759866},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ77*Bilans!F77+AK77","v":5.9996},{"v":0.44127941862790854,"d":"44.13%"},2.6475,null,3.3521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1743},3.1743,184.55380200000002,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":23.627445421037706},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB77*Bilans!F77+BC77","v":5.972099999999999},{"v":0.4433113980007033,"d":"44.33%"},2.6475,null,3.3245999999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W77<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.618499999999999},3.618499999999999,210.37958999999995,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":20.726986320298472},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F77*BT77+BU77","v":2.93374},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.1291116458854575},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC77*Bilans!F77+CD77","v":6.0254},{"v":0.43938991602217276,"d":"43.94%"},2.6475,null,3.3779000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN77*Bilans!F77+CO77","v":2.93374},2.93374,170.5676436,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":25.56484214688418}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R94*Bilans!F94+S94","v":5.8765},{"v":0.5015740661958649,"d":"50.16%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.9475000000000002},null,2.929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC94*Bilans!F94+AD94","v":3.6185},3.55022641509434,231.9717939622642,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":23.741753382723395},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":5.789000000000001},{"v":0.5091552945240975,"d":"50.92%"},2.9475000000000002,null,2.8415000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU94*Bilans!F94+AV94","v":3.0006666666666666},2.944050314465409,192.36424754716984,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":28.6301492830653},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB94*Bilans!F94+BC94","v":5.8765},{"v":0.5015740661958649,"d":"50.16%"},2.9475000000000002,null,2.929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W94<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM94*Bilans!F94+BN94","v":3.6185},3.55022641509434,231.9717939622642,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":23.741753382723395},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F94*BT94+BU94","v":2.784133333333333},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.2972558785498784},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC94*Bilans!F94+CD94","v":5.775},{"v":0.5103896103896104,"d":"51.04%"},2.9475000000000002,null,2.8275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN94*Bilans!F94+CO94","v":2.784133333333333},2.7316025157232704,178.48290837735848,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":30.856832029854157}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R104*Bilans!F104+S104","v":8.922125},{"v":0.15740364543200194,"d":"15.74%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.4043750000000002},null,7.5177499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC104*Bilans!F104+AD104","v":5.2134375},5.016704009433963,141.99780698702833,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.278374393094767},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":8.922125},{"v":0.15740364543200194,"d":"15.74%"},1.4043750000000002,null,7.5177499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU104*Bilans!F104+AV104","v":5.2134375},5.016704009433963,141.99780698702833,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.278374393094767},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB104*Bilans!F104+BC104","v":8.922125},{"v":0.15740364543200194,"d":"15.74%"},1.4043750000000002,null,7.5177499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W104<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM104*Bilans!F104+BN104","v":3.990125},3.839554245283019,108.67858291273585,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.50981485542433},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F104*BT104+BU104","v":3.7850425000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.425336043122369},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC104*Bilans!F104+CD104","v":8.6476625},{"v":0.1623993767101804,"d":"16.24%"},1.4043750000000002,null,7.243287499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN104*Bilans!F104+CO104","v":4.0737125},3.9199875,110.9552461875,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.314685314685315}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F116*BT116+BU116","v":3.7305708333333336},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4607494161416312},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F119*BT119+BU119","v":4.159118333333334},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.20719856091295},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F136*BT136+BU136","v":4.395903333333334},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.088307977654953},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F142*BT142+BU142","v":4.182463333333334},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.194878775585998},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F152*BT152+BU152","v":4.5754375000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0063655114948022},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F169*BT169+BU169","v":4.795547500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.914275690106291},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F175*BT175+BU175","v":4.371446666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.099991307225525},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F185*BT185+BU185","v":5.019548333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8288498068717338},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F201*BT201+BU201","v":4.874475833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8832794158551407},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.1977999999999999},{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":1.078000000000003},{"$f":"Bilans!F211*BT211+BU211","v":5.380974166666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.7060107920359526},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F217*BT217+BU217","v":4.583219166666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.002958982796481},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.1977999999999999},{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":1.078000000000003},{"$f":"Bilans!F234*BT234+BU234","v":5.913385833333335},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5524101181176095},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F244*BT244+BU244","v":4.224706666666667},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.172931927423758},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R250*Bilans!F250+S250","v":9.2945},{"v":0.12883963634407447,"d":"12.88%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.1975},null,8.097,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC250*Bilans!F250+AD250","v":5.523750000000001},5.315306603773585,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":9.2945},{"v":0.12883963634407447,"d":"12.88%"},1.1975,null,{"$f":"AL250-AN250","v":8.097},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU250*Bilans!F250+AV250","v":5.523750000000001},5.315306603773585,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB250*Bilans!F250+BC250","v":9.2945},{"v":0.12883963634407447,"d":"12.88%"},1.1975,null,{"$f":"BD250-BF250","v":8.097},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W250<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM250*Bilans!F250+BN250","v":4.1418333333333335},3.9855377358490567,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F250*BT250+BU250","v":3.9690233333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.312911572704284},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC250*Bilans!F250+CD250","v":9.010383333333333},{"v":0.1329022257654595,"d":"13.29%"},1.1975,null,{"$f":"CE250-CG250","v":7.812883333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN250*Bilans!F250+CO250","v":4.2764500000000005},4.1150745283018875,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A06'!$C$39+'151.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W260<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0822083333333334},2.0036344339622643,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F260*BT260+BU260","v":4.8911508333333344},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8768589055643172},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R277*Bilans!F277+S277","v":9.963874999999998},{"v":0.08286183839118823,"d":"8.29%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A06'!$C$39+'151.A06'!$C$40)","v":0.8256250000000005},null,9.138249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC277*Bilans!F277+AD277","v":6.0815625},5.852069575471699,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":9.963874999999998},{"v":0.08286183839118823,"d":"8.29%"},0.8256250000000005,null,9.138249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU277*Bilans!F277+AV277","v":6.0815625},5.852069575471699,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB277*Bilans!F277+BC277","v":9.963874999999998},{"v":0.08286183839118823,"d":"8.29%"},0.8256250000000005,null,9.138249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W277<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM277*Bilans!F277+BN277","v":4.414541666666667},4.247955188679245,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F277*BT277+BU277","v":4.299744166666667},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.135010745794372},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC277*Bilans!F277+CD277","v":9.662404166666667},{"v":0.08544716053673672,"d":"8.54%"},0.8256250000000005,null,8.836779166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN277*Bilans!F277+CO277","v":4.6408875},4.46575966981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R286*Bilans!F286+S286","v":9.377749999999999},{"v":0.12276398922982593,"d":"12.28%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.1512499999999999},null,8.2265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC286*Bilans!F286+AD286","v":5.593125000000001},5.382063679245284,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":9.377749999999999},{"v":0.12276398922982593,"d":"12.28%"},1.1512499999999999,null,8.2265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU286*Bilans!F286+AV286","v":5.593125000000001},5.382063679245284,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB286*Bilans!F286+BC286","v":9.377749999999999},{"v":0.12276398922982593,"d":"12.28%"},1.1512499999999999,null,8.2265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W286<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM286*Bilans!F286+BN286","v":4.17575},4.018174528301887,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F286*BT286+BU286","v":4.010155},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.2891883231446166},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC286*Bilans!F286+CD286","v":9.091475},{"v":0.12662961730632266,"d":"12.66%"},1.1512499999999999,null,7.940225000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN286*Bilans!F286+CO286","v":4.321775000000001},4.158689150943397,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R292*Bilans!F292+S292","v":7.810416666666669},{"v":0.21173646305681507,"d":"21.17%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.6537499999999998},null,6.156666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC292*Bilans!F292+AD292","v":5.011916666666667},4.822787735849057,165.37339146226412,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.171894435908142},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":8.039250000000001},{"v":0.2057094878253568,"d":"20.57%"},1.6537499999999998,null,6.385500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU292*Bilans!F292+AV292","v":3.8604166666666666},3.7147405660377357,127.37845400943392,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.907722548490522},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB292*Bilans!F292+BC292","v":7.810416666666669},{"v":0.21173646305681507,"d":"21.17%"},1.6537499999999998,null,6.156666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W292<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM292*Bilans!F292+BN292","v":5.490583333333333},5.2833915094339625,181.16749485849053,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.37229266864212},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.5913500000000003},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.556141840811951},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC292*Bilans!F292+CD292","v":8.039250000000001},{"v":0.2057094878253568,"d":"20.57%"},1.6537499999999998,null,6.385500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN292*Bilans!F292+CO292","v":3.8604166666666666},3.7147405660377357,127.37845400943392,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.907722548490522}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R309*Bilans!F309+S309","v":6.4125},{"v":0.2935672514619883,"d":"29.36%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.8825},null,4.529999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC309*Bilans!F309+AD309","v":4.9255},4.7396320754716985,188.54256396226418,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.827042939803066},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ309*Bilans!F309+AK309","v":7.3835},{"v":0.2549603846414302,"d":"25.50%"},1.8825,null,5.5009999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU309*Bilans!F309+AV309","v":3.6824999999999997},3.5435377358490565,140.96193113207548,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.481629327902242},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB309*Bilans!F309+BC309","v":6.4125},{"v":0.2935672514619883,"d":"29.36%"},1.8825,null,4.529999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W309<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM309*Bilans!F309+BN309","v":5.3228333333333335},5.1219716981132075,203.7520341509434,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.018837085512102},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.4297},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.6766189462635217},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC309*Bilans!F309+CD309","v":7.3835},{"v":0.2549603846414302,"d":"25.50%"},1.8825,null,5.5009999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN309*Bilans!F309+CO309","v":3.6824999999999997},3.5435377358490565,140.96193113207548,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":14.481629327902242}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R315*Bilans!F315+S315","v":8.704166666666664},{"v":0.17319291527046446,"d":"17.32%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.5075000000000005},null,7.196666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC315*Bilans!F315+AD315","v":5.067166666666667},4.875952830188679,150.08182811320762,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.143269917248881},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":8.4585},{"v":0.17822308920021285,"d":"17.82%"},1.5075000000000005,null,6.9510000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU315*Bilans!F315+AV315","v":3.974166666666666},3.824198113207547,117.70881792452833,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.382882587297873},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB315*Bilans!F315+BC315","v":8.704166666666664},{"v":0.17319291527046446,"d":"17.32%"},1.5075000000000005,null,7.196666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W315<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM315*Bilans!F315+BN315","v":5.597833333333333},5.386594339622642,165.79937377358496,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.371299469857913},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F315*BT315+BU315","v":3.6947},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4846401602295183},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC315*Bilans!F315+CD315","v":8.4585},{"v":0.17822308920021285,"d":"17.82%"},1.5075000000000005,null,6.9510000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN315*Bilans!F315+CO315","v":3.974166666666666},3.824198113207547,117.70881792452833,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.382882587297873}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R325*Bilans!F325+S325","v":5.987075},{"v":0.379672043527098,"d":"37.97%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.2731250000000003},null,3.7139499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.259061320754716,209.35415922169813,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.888245372518757},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ325*Bilans!F325+AK325","v":6.638533333333333},{"v":0.3424137359657756,"d":"34.24%"},2.2731250000000003,null,4.365408333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4188916666666667},3.289876886792453,161.71389837028306,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.274262284575375},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB325*Bilans!F325+BC325","v":5.987075},{"v":0.379672043527098,"d":"37.97%"},2.2731250000000003,null,3.7139499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W325<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.893041666666666},3.7461344339622635,184.14123810141513,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.926768410959482},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F325*BT325+BU325","v":3.174338333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.891941260199632},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC325*Bilans!F325+CD325","v":6.634383333333334},{"v":0.3426279257303492,"d":"34.26%"},2.2731250000000003,null,4.361258333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN325*Bilans!F325+CO325","v":3.174338333333333},3.054551981132075,150.1465026325472,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.759165465731932}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R342*Bilans!F342+S342","v":5.934111111111111},{"v":0.47100567341359745,"d":"47.10%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.795},null,3.139111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC342*Bilans!F342+AD342","v":3.7303333333333333},3.7303333333333333,230.08696,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.329782861227773},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":5.863555555555556},{"v":0.4766732358068672,"d":"47.67%"},2.795,null,3.068555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU342*Bilans!F342+AV342","v":3.0865185185185187},3.0865185185185187,190.37646222222224,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":25.77894787366804},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB342*Bilans!F342+BC342","v":5.934111111111111},{"v":0.47100567341359745,"d":"47.10%"},2.795,null,3.139111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W342<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM342*Bilans!F342+BN342","v":3.7303333333333333},3.7303333333333333,230.08696,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.329782861227773},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F342*BT342+BU342","v":2.855525925925926},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.214819349617117},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC342*Bilans!F342+CD342","v":5.876666666666667},{"v":0.47560975609756095,"d":"47.56%"},2.795,null,3.081666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN342*Bilans!F342+CO342","v":2.855525925925926},2.855525925925926,176.1288391111111,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":27.864289123622555}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R352*Bilans!F352+S352","v":5.835652777777778},{"v":0.5236132299776042,"d":"52.36%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.055625},null,2.7800277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC352*Bilans!F352+AD352","v":3.5392083333333333},3.4724308176100633,235.89958759433966,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":25.237695033566286},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.736138888888889},{"v":0.5326971782218972,"d":"53.27%"},3.055625,null,2.680513888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU352*Bilans!F352+AV352","v":2.9397962962962962},2.8843284416491968,195.94685268343818,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.383554360366652},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB352*Bilans!F352+BC352","v":5.835652777777778},{"v":0.5236132299776042,"d":"52.36%"},3.055625,null,2.7800277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W352<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM352*Bilans!F352+BN352","v":3.5392083333333333},3.4724308176100633,235.89958759433966,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":25.237695033566286},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.7335148148148147},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.3583136079040825},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.702916666666667},{"v":0.5358003945349602,"d":"53.58%"},3.055625,null,2.647291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.7335148148148147},2.681939063591894,182.1975302851153,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":32.67641356572427}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R358*Bilans!F358+S358","v":5.946152777777778},{"v":0.4646912219151973,"d":"46.47%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.763125},null,3.183027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC358*Bilans!F358+AD358","v":3.7537083333333334},3.7537083333333334,228.657143125,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.934058542108357},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.879138888888889},{"v":0.46998804624637963,"d":"47.00%"},2.763125,null,3.116013888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU358*Bilans!F358+AV358","v":3.104462962962963},3.104462962962963,189.10836138888888,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":25.312059102486863},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB358*Bilans!F358+BC358","v":5.946152777777778},{"v":0.4646912219151973,"d":"46.47%"},2.763125,null,3.183027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W358<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM358*Bilans!F358+BN358","v":3.7537083333333334},3.7537083333333334,228.657143125,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.934058542108357},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F358*BT358+BU358","v":2.870448148148148},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.1981068900068514},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.897916666666667},{"v":0.46849169904627336,"d":"46.85%"},2.763125,null,3.134791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN358*Bilans!F358+CO358","v":2.870448148148148},2.870448148148148,174.85334894444443,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":27.37563820851306}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R369*Bilans!F369+S369","v":5.970425},{"v":0.4504495073633787,"d":"45.04%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.689375},null,3.2810499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.815583333333333,225.67267624999997,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.996169218337084},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ369*Bilans!F369+AK369","v":5.928133333333333},{"v":0.45366304176694183,"d":"45.37%"},2.689375,null,3.238758333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.1469416666666667},3.1469416666666667,186.125864875,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":24.244825002052256},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB369*Bilans!F369+BC369","v":5.970425},{"v":0.4504495073633787,"d":"45.04%"},2.689375,null,3.2810499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W369<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.587791666666666},3.587791666666666,212.19993812499996,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":21.265741461205245},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F369*BT369+BU369","v":2.906828333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.158081230573759},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC369*Bilans!F369+CD369","v":5.957283333333334},{"v":0.45144319138757316,"d":"45.14%"},2.689375,null,3.2679083333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN369*Bilans!F369+CO369","v":2.906828333333333},2.906828333333333,171.92436177499997,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":26.247525223654424}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R370*Bilans!F370+S370","v":5.902},{"v":0.4879701796001355,"d":"48.80%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.88},null,3.0220000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC370*Bilans!F370+AD370","v":3.668},3.668,233.72496,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":22.409705561613954},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":5.822},{"v":0.49467536928890415,"d":"49.47%"},2.88,null,2.942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU370*Bilans!F370+AV370","v":3.0386666666666664},3.0386666666666664,193.62383999999997,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":27.05094339622642},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB370*Bilans!F370+BC370","v":5.902},{"v":0.4879701796001355,"d":"48.80%"},2.88,null,3.0220000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W370<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM370*Bilans!F370+BN370","v":3.668},3.668,233.72496,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":22.409705561613954},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F370*BT370+BU370","v":2.815733333333333},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.260251917795246},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC370*Bilans!F370+CD370","v":5.82},{"v":0.49484536082474223,"d":"49.48%"},2.88,null,2.9400000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN370*Bilans!F370+CO370","v":2.815733333333333},2.815733333333333,179.41852799999998,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":29.192679230987785}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R371*Bilans!F371+S371","v":5.973425},{"v":0.4376676697204703,"d":"43.77%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.614375},null,3.35905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.925583333333333,225.11257625,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.844345850935106},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ371*Bilans!F371+AK371","v":6.056133333333333},{"v":0.4316904625613703,"d":"43.17%"},2.614375,null,3.4417583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.195941666666667},3.195941666666667,183.27127487500002,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.1465582653},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB371*Bilans!F371+BC371","v":5.973425},{"v":0.4376676697204703,"d":"43.77%"},2.614375,null,3.35905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W371<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.642791666666666},3.642791666666666,208.89588812499997,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.307241470026423},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F371*BT371+BU371","v":2.955028333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.106569198152077},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC371*Bilans!F371+CD371","v":6.0792833333333345},{"v":0.4300465789553044,"d":"43.00%"},2.614375,null,3.4649083333333346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN371*Bilans!F371+CO371","v":2.955028333333333},2.955028333333333,169.45609977499998,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":25.033617838971654}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9796594723435215},{"$f":"SUM(AF7:AF372)/229","v":3.815373235286039},{"$f":"SUM(AG7:AG372)/Z373","v":3.5472900017093516},{"$f":"SUM(AH7:AH372)","v":4514.773843805239},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11625.403249878495},{"$f":"SUM(AS7:AS372)","v":17.721550121502844},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.377276295406758},{"$f":"SUM(AX7:AX372)/229","v":3.220057603958207},{"$f":"SUM(AY7:AY372)/AR373","v":2.8888831636278813},{"$f":"SUM(AZ7:AZ372)","v":5577.485086437263},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11606.645891525388},{"$f":"SUM(BK7:BK372)","v":36.47890847460859},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7173248689956315},{"$f":"SUM(BP7:BP372)/229","v":3.5664335347834424},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3541940850593006},{"$f":"SUM(BR7:BR372)","v":5057.002309769017},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1336.6025610569343},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":977.0248231302675},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11641.561470216822},{"$f":"SUM(CL7:CL372)","v":36.47890847460859},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0165574004690274},{"$f":"SUM(CQ7:CQ372)/229","v":2.872001516397975},{"$f":"SUM(CR7:CR372)/CK373","v":2.660005356280355},{"$f":"SUM(CS7:CS372)","v":6112.573225545071}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6619248248135188},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A08","index":55,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.21},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.21,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.242},{"$f":"(S4-R4)/(S3-R3)","v":0.7366666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2119999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.9,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.209999999999999},{"$f":"O4-O5*O3","v":7.6075},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.843333333333332},{"$f":"S4-S5*$S$3","v":8.090000000000002},null,null,{"$f":"V4-V5*V3","v":12.37}]
[{"$nulls":3},{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.21,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.21,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.23,4.9,6.26,6.78,8.37,9.97,12.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.9,5.09,{"$f":"T3*S10+S11","v":5.506},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.84,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.06333333333333317},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.456666666666668},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.709999999999999}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.38,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7600000000000002,"d":"1.76"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.254,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.968,"d":"2.97"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.494,"d":"3.49"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7939999999999996,"d":"3.79"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.076,"d":"5.08"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.928,"d":"6.93"}},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.9,5.09,{"$f":"T9","v":5.506},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.38,9.94,{"v":11.5,"d":"11.50"},13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.64,1.79,2.08,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.23},{"$f":"E9*Dane!$E$26","v":4.9},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.37},{"$f":"I9*Dane!$E$26","v":9.97},{"$f":"S16*T14+S17","v":10.48},{"$f":"$S$16*U14+$S$17","v":11.245000000000001},{"$f":"J9*Dane!$E$26","v":12.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":0.05777777777777783},{"$f":"(R15-Q15)/(R3-Q3)","v":0.3179999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.5333333333333338},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2549999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.051999999999999956}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.449999999999999},{"$f":"P15-P16*P3","v":6.664444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.636666666666663},{"$f":"S15-S16*$S$3","v":7.420000000000002},null,null,{"$f":"V15-V16*V14","v":11.48}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.23},{"$f":"O16*O14+O17","v":4.9},6.26,6.78,8.37,9.97,{"$f":"T15","v":10.48},{"$f":"U15","v":11.245000000000001},12.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.84},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.332},{"$f":"U14*S21+S22","v":4.755},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.039999999999999994},{"$f":"(P20-O20)/(P14-O14)","v":0.04125000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08333333333333333},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.6399999999999997},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.953333333333333},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.332},{"$f":"U20","v":4.755},5.46,{"$f":"W20","v":7.52}]
[null,47851,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.38},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.5199999999999996},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.740000000000004,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.38,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7600000000000002,"d":"1.76"}},1.94,{"v":2.254,"d":"2.25"},{"v":2.968,"d":"2.97"},{"v":3.494,"d":"3.49"},{"v":3.7939999999999996,"d":"3.79"},{"$f":"T25*S32+S33","v":4.0504},{"$f":"U25*S32+S33","v":4.435},{"$f":"J13","v":5.076},{"$f":"K13","v":6.928}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03599999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.03925000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07933333333333333},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.0999999999999998},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.479999999999999},{"$f":"O31-O32*O25","v":2.52875},{"$f":"P31-P32*P25","v":2.809333333333333},{"$f":"Q31-Q32*Q25","v":2.7576},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7600000000000002},{"$f":"O32*O25+O33","v":1.94},2.2539999999999996,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0504},{"$f":"U31","v":4.435},5.076,{"$f":"W31","v":6.928}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-14.720279720279722},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-14.744},-20.041916167664667,-8.433673469387754,0.1766917293233098,-14.060773480662993,20,20,-63.310810810810786,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-14.744,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.744},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":4.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.7},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.995},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,4.56,7.6,8.7,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":0.08250000000000002},{"$f":"(G54-F54)/(G52-F52)","v":0.08111111111111106},{"$f":"(H54-G54)/(H52-G52)","v":0.608},{"$f":"(I54-H54)/(I52-H52)","v":0.36666666666666653},{"$f":"(L54-I54)/(L52-I52)","v":0.259}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},4.407500000000001,4.397777777777778,3.3439999999999994,5.033333333333334,6.109999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},3.1700000000000004,3.83,4.56,7.6,8.7]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03227586206896551},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.03555555555555556},{"$f":"(H61-G61)/(H52-G52)","v":0.06399999999999997},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.083}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},1.8975,1.988888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},1.56,1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,4.56,7.6,8.7,null,null,11.29,12.5]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A06","index":56,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5380.1737213939705},null,null,"COP",{"$f":"K13","v":3.6904386624999406},{"$f":"L13","v":3.1908877388029344},{"$f":"M13","v":3.526291910240461},{"$f":"N13","v":3.1662335454265875},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9983869703833078},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9984616063984342},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9960497632713884},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9960637232942781},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.6904386624999406},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.6130296166921854E-3},{"$f":"1-L3","v":0.001538393601565824},{"$f":"1-M3","v":0.003950236728611611},{"$f":"1-N3","v":0.003936276705721942}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9983869703833078},null,null,"COP-Inst",{"$f":"K14","v":3.6920542981848423},{"$f":"L14","v":3.19242850270583},{"$f":"M14","v":3.5302578132247024},{"$f":"N14","v":3.1701853776373854}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.6130296166921854E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.6920542981848423},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R7*Bilans!F7+S7","v":5.972149999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.443098381654848,"d":"44.31%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":3.325899999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC7*Bilans!F7+AD7","v":4.078833333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.078833333333333},{"$f":"AF7*Z7","v":237.02100499999997},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":18.378269930127082},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ7*Bilans!F7+AK7","v":6.001733333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4409142914269212,"d":"44.09%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":3.355483333333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.34655},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.34655},{"$f":"AX7*AR7","v":194.4680205},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.399754971537853},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB7*Bilans!F7+BC7","v":5.972149999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.443098381654848,"d":"44.31%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":3.325899999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W7<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM7*Bilans!F7+BN7","v":3.822037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.822037037037037},{"$f":"BP7*BJ7","v":222.0985722222222},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.613075245893697},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F7*BT7+BU7","v":3.0902633333333336},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9706206267211317},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC7*Bilans!F7+CD7","v":6.027433333333334},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.43903430426439116,"d":"43.90%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":3.3811833333333334},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN7*Bilans!F7+CO7","v":3.0902633333333336},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0902633333333336},{"$f":"CQ7*CK7","v":179.5752023},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":24.2574473157088}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R8*Bilans!F8+S8","v":5.536555555555555},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5626241746773968,"d":"56.26%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":2.421555555555555},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC8*Bilans!F8+AD8","v":3.6925925925925926},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6229210342417892},{"$f":"AF8*Z8","v":251.2858029350105},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":24.69675688604274},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":5.707111111111112},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5458102951483529,"d":"54.58%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":2.5921111111111115},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU8*Bilans!F8+AV8","v":3.064074074074074},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0062613556953184},{"$f":"AX8*AR8","v":208.5142876310273},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":29.762681754363122},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB8*Bilans!F8+BC8","v":5.536555555555555},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5626241746773968,"d":"56.26%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":2.421555555555555},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W8<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM8*Bilans!F8+BN8","v":3.6925925925925926},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6229210342417892},{"$f":"BP8*BJ8","v":251.2858029350105},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":24.69675688604274},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F8*BT8+BU8","v":2.8437333333333337},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.228150787696924},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC8*Bilans!F8+CD8","v":5.663333333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.5500294290759271,"d":"55.00%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":2.548333333333333},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN8*Bilans!F8+CO8","v":2.8437333333333337},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7900779874213844},{"$f":"CQ8*CK8","v":193.5198092075472},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":32.068781017369716}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11624.340390729814},null,{"$f":"F9/F11","v":3181.085834705054},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R9*Bilans!F9+S9","v":5.412527777777777},{"v":0.5974565180573875,"d":"59.75%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.23375},null,2.178777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC9*Bilans!F9+AD9","v":3.6046296296296294},3.536617749825297,255.37916771488474,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.338978817996804},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":5.649055555555556},{"v":0.5724408209828584,"d":"57.24%"},3.23375,null,2.415305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU9*Bilans!F9+AV9","v":2.9937037037037038},2.937218728162125,212.09656436058705,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":31.71398136164219},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB9*Bilans!F9+BC9","v":5.412527777777777},{"v":0.5974565180573875,"d":"59.75%"},3.23375,null,2.178777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W9<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM9*Bilans!F9+BN9","v":3.6046296296296294},3.536617749825297,255.37916771488474,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.338978817996804},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F9*BT9+BU9","v":2.7835666666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.297927119882166},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC9*Bilans!F9+CD9","v":5.5841666666666665},{"v":0.5790926727354127,"d":"57.91%"},3.23375,null,2.3504166666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN9*Bilans!F9+CO9","v":2.7835666666666667},2.7310465408805036,197.20887071698118,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":34.10813349594829}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":18.784409270182078},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R10*Bilans!F10+S10","v":4.619402777777777},{"v":0.8644245137508758,"d":"86.44%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.993125},null,0.6262777777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC10*Bilans!F10+AD10","v":3.0421296296296294},2.2385482180293503,202.4431080974843,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":52.114646921789216},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":5.277805555555556},{"v":0.756588123220404,"d":"75.66%"},3.993125,null,1.284680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU10*Bilans!F10+AV10","v":2.543703703703704},2.2077428371767995,199.65722348008387,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":52.841820177382196},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB10*Bilans!F10+BC10","v":4.619402777777777},{"v":0.8644245137508758,"d":"86.44%"},3.993125,null,0.6262777777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W10<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM10*Bilans!F10+BN10","v":3.0421296296296294},2.2385482180293503,202.4431080974843,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":52.114646921789216},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F10*BT10+BU10","v":2.398816666666667},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.8268868678306664},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.077916666666667},{"v":0.7863707229014524,"d":"78.64%"},3.993125,null,1.0847916666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN10*Bilans!F10+CO10","v":2.398816666666667},2.081991823899371,188.2849305943396,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":56.0334333021082}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6542051974550405},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R11*Bilans!F11+S11","v":4.72711111111111},{"v":0.8229127491538174,"d":"82.29%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.89},null,0.8371111111111103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC11*Bilans!F11+AD11","v":3.1185185185185187},2.29475890985325,201.8469937106919,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":49.44676301845422},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":5.328222222222222},{"v":0.730074654877591,"d":"73.01%"},3.89,null,1.438222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU11*Bilans!F11+AV11","v":2.604814814814815},2.2607826694619146,198.85844360587004,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":50.18987518468835},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB11*Bilans!F11+BC11","v":4.72711111111111},{"v":0.8229127491538174,"d":"82.29%"},3.89,null,0.8371111111111103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W11<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM11*Bilans!F11+BN11","v":3.1185185185185187},2.29475890985325,201.8469937106919,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":49.44676301845422},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F11*BT11+BU11","v":2.4510666666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.745308165152587},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.1466666666666665},{"v":0.7558290155440415,"d":"75.58%"},3.89,null,1.2566666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN11*Bilans!F11+CO11","v":2.4510666666666667},2.1273408805031444,187.1209038490566,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":53.33813731495783}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R12*Bilans!F12+S12","v":4.578930555555555},{"v":0.8805276583869962,"d":"88.05%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.031875},null,0.5470555555555547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC12*Bilans!F12+AD12","v":3.0134259259259255},2.2174266247379455,202.5951835691824,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":53.152085703818386},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":5.258861111111111},{"v":0.7666821607973844,"d":"76.67%"},4.031875,null,1.2269861111111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU12*Bilans!F12+AV12","v":2.5207407407407407},2.1878127183787557,199.88950901467504,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":53.87154440135944},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB12*Bilans!F12+BF8","v":2.037263888888889},{"v":1,"d":"100.00%"},4.031875,null,-1.9946111111111113,0.4947105530580961,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":46.165770319847056},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":45.19922968015295},null,{"$f":"IF(Bilans!W12<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W12<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM12*Bilans!F12+BN12","v":3.0134259259259255},2.2174266247379455,102.36920825876568,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":85.16419427648839},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F12*BT12+BU12","v":2.379183333333333},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.858466840862761},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.052083333333333},{"v":0.7980618556701032,"d":"79.81%"},4.031875,null,1.0202083333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":45.19922968015295},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN12*Bilans!F12+CO12","v":2.379183333333333},2.0649515723270437,188.66430040566036,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":115.3838169881828}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11625.403249878495},null,{"$f":"F13/F15","v":3820.0948146979204},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6904386624999406},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1908877388029344},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.526291910240461},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1662335454265875},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R13*Bilans!F13+S13","v":4.631805555555555},{"v":0.8595460133737144,"d":"85.95%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.98125},null,0.6505555555555551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC13*Bilans!F13+AD13","v":3.0509259259259256},2.2450209643605867,202.38863993710692,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":51.800629858760374},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":5.283611111111111},{"v":0.7535092792177068,"d":"75.35%"},3.98125,null,1.3023611111111109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU13*Bilans!F13+AV13","v":2.550740740740741},2.2138504542278126,199.57861844863731,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":52.52997092821384},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB13*Bilans!F13+BC13","v":4.631805555555555},{"v":0.8595460133737144,"d":"85.95%"},3.98125,null,0.6505555555555551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W13<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM13*Bilans!F13+BN13","v":3.0509259259259256},2.2450209643605867,202.38863993710692,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":51.800629858760374},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F13*BT13+BU13","v":2.4048333333333334},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.8173123570587015},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC13*Bilans!F13+CD13","v":5.085833333333333},{"v":0.7828117319351139,"d":"78.28%"},3.98125,null,1.1045833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN13*Bilans!F13+CO13","v":2.4048333333333334},2.087213836477987,188.16232735849056,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":55.71709901858276}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":17.721550121502844},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6920542981848423},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.19242850270583},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5302578132247024},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1701853776373854},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R14*Bilans!F14+S14","v":5.083527777777777},{"v":0.6980880512767271,"d":"69.81%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.54875},null,1.5347777777777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC14*Bilans!F14+AD14","v":3.3712962962962965},2.926030747728861,233.40947274633118,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":35.16822237082502},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.495055555555556},{"v":0.6458078474588266,"d":"64.58%"},3.54875,null,1.946305555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU14*Bilans!F14+AV14","v":2.807037037037037},2.4362962962962964,194.34335555555552,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":42.23759653390088},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB14*Bilans!F14+BC14","v":5.083527777777777},{"v":0.6980880512767271,"d":"69.81%"},3.54875,null,1.5347777777777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W14<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM14*Bilans!F14+BN14","v":3.3712962962962965},2.926030747728861,233.40947274633118,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":35.16822237082502},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F14*BT14+BU14","v":2.623966666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.4985200523380633},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.3741666666666665},{"v":0.6603349356489379,"d":"66.03%"},3.54875,null,1.8254166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN14*Bilans!F14+CO14","v":2.623966666666667},2.277405031446541,181.66859935849052,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":45.184452734188795}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.043223745428892},{"$nulls":4},{"$f":"F11","v":3.6542051974550405},{"$f":"F15","v":3.043223745428892},{"$f":"F28","v":3.4532300114389582},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R15*Bilans!F15+S15","v":4.716013888888888},{"v":0.8271021018810025,"d":"82.71%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.900625},null,0.8153888888888883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC15*Bilans!F15+AD15","v":3.1106481481481483},2.2889675052410903,201.92126847484278,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":49.71558125636828},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":5.323027777777778},{"v":0.7327831382515172,"d":"73.28%"},3.900625,null,1.4224027777777781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU15*Bilans!F15+AV15","v":2.5985185185185187},2.255317959468903,198.95287379454928,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":50.457342177507314},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB15*Bilans!F15+BC15","v":4.716013888888888},{"v":0.8271021018810025,"d":"82.71%"},3.900625,null,0.8153888888888883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W15<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM15*Bilans!F15+BN15","v":3.1106481481481483},2.2889675052410903,201.92126847484278,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":49.71558125636828},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F15*BT15+BU15","v":2.445683333333333},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.753552176964857},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.139583333333333},{"v":0.758937981353871,"d":"75.89%"},3.900625,null,1.2389583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN15*Bilans!F15+CO15","v":2.445683333333333},2.122668553459119,187.2512064433962,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":53.61051296235339}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.8528561644491264},{"$f":"F19","v":3.8528561644491264},{"$f":"F19","v":3.8528561644491264},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R16*Bilans!F16+S16","v":5.591388888888888},{"v":0.5477172239058076,"d":"54.77%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0625},null,2.528888888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC16*Bilans!F16+AD16","v":3.7314814814814814},3.661076170510133,249.31928721174003,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.99540351212063},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.732777777777778},{"v":0.5342087411570888,"d":"53.42%"},3.0625,null,2.6702777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU16*Bilans!F16+AV16","v":3.0951851851851853},3.0367854647099937,206.80509014675056,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.928286512458456},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB16*Bilans!F16+BC16","v":5.591388888888888},{"v":0.5477172239058076,"d":"54.77%"},3.0625,null,2.528888888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W16<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM16*Bilans!F16+BN16","v":3.7314814814814814},3.661076170510133,249.31928721174003,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.99540351212063},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F16*BT16+BU16","v":2.8703333333333334},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.198234815933109},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.698333333333333},{"v":0.5374378473237789,"d":"53.74%"},3.0625,null,2.6358333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN16*Bilans!F16+CO16","v":2.8703333333333334},2.8161761006289314,191.7815924528302,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":31.19442707449326}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":673.0736116966556},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R17*Bilans!F17+S17","v":5.5065277777777775},{"v":0.5709133099604006,"d":"57.09%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.14375},null,2.3627777777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC17*Bilans!F17+AD17","v":3.6712962962962963},3.602026554856744,252.32196016771496,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.0871276554467},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.6930555555555555},{"v":0.5522078555745303,"d":"55.22%"},3.14375,null,2.5493055555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU17*Bilans!F17+AV17","v":3.0470370370370374},2.9895457721872822,209.41768134171915,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":30.226832731811765},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB17*Bilans!F17+BC17","v":5.5065277777777775},{"v":0.5709133099604006,"d":"57.09%"},3.14375,null,2.3627777777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W17<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM17*Bilans!F17+BN17","v":3.6712962962962963},3.602026554856744,252.32196016771496,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.0871276554467},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F17*BT17+BU17","v":2.8291666666666666},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.244771723122239},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.644166666666667},{"v":0.5569909936512623,"d":"55.70%"},3.14375,null,2.500416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN17*Bilans!F17+CO17","v":2.8291666666666666},2.775786163522013,194.44382075471702,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":32.554561006004306}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5380.1737213939705},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R18*Bilans!F18+S18","v":5.478458333333333},{"v":0.5787440201394858,"d":"57.87%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.1706250000000002},null,2.307833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC18*Bilans!F18+AD18","v":3.6513888888888886},3.5824947589098532,253.26446698113205,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.456157269508733},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.679916666666667},{"v":0.5582168165612759,"d":"55.82%"},3.1706250000000002,null,2.509291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU18*Bilans!F18+AV18","v":3.031111111111111},2.97392033542977,210.24129811320756,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":30.66543138816828},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB18*Bilans!F18+BC18","v":5.478458333333333},{"v":0.5787440201394858,"d":"57.87%"},3.1706250000000002,null,2.307833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W18<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM18*Bilans!F18+BN18","v":3.6513888888888886},3.5824947589098532,253.26446698113205,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.456157269508733},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F18*BT18+BU18","v":2.81555},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.2604642077036456},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.62625},{"v":0.5635414352366142,"d":"56.35%"},3.1706250000000002,null,2.4556249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN18*Bilans!F18+CO18","v":2.81555},2.76242641509434,195.28973541509433,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":33.013205166909586}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.8528561644491264},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5839.824725934017},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R19*Bilans!F19+S19","v":5.404041666666666},{"v":0.5998982243228448,"d":"59.99%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.241875},null,2.1621666666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC19*Bilans!F19+AD19","v":3.598611111111111},3.5307127882599585,255.6412594339623,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.454275836475368},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.645083333333334},{"v":0.5742829305738031,"d":"57.43%"},3.241875,null,2.403208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.988888888888889},2.932494758909854,212.32728301886797,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.850849764083495},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB19*Bilans!F19+BC19","v":5.404041666666666},{"v":0.5998982243228448,"d":"59.99%"},3.241875,null,2.1621666666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W19<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM19*Bilans!F19+BN19","v":3.598611111111111},3.5307127882599585,255.6412594339623,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.454275836475368},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F19*BT19+BU19","v":2.77945},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.302811707352174},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.57875},{"v":0.5811113600717006,"d":"58.11%"},3.241875,null,2.3368750000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN19*Bilans!F19+CO19","v":2.77945},2.7270075471698116,197.44898145283022,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":34.25089530717892}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6227.408632195262},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R20*Bilans!F20+S20","v":4.923597222222222},{"v":0.7518638980645926,"d":"75.19%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.7018750000000002},null,1.2217222222222217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC20*Bilans!F20+AD20","v":3.2578703703703704},2.8275856044723966,235.9478807651991,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":38.069245305867746},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":5.420194444444444},{"v":0.6829782654373818,"d":"68.30%"},3.7018750000000002,null,1.718319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU20*Bilans!F20+AV20","v":2.716296296296296},2.357540181691125,196.7249404612159,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":45.659476277848256},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB20*Bilans!F20+BC20","v":4.923597222222222},{"v":0.7518638980645926,"d":"75.19%"},3.7018750000000002,null,1.2217222222222217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W20<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM20*Bilans!F20+BN20","v":3.2578703703703704},2.8275856044723966,235.9478807651991,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":38.069245305867746},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F20*BT20+BU20","v":2.5463833333333334},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.6051131343146814},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.272083333333334},{"v":0.7021654943491662,"d":"70.22%"},3.7018750000000002,null,1.5702083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN20*Bilans!F20+CO20","v":2.5463833333333334},2.2100685534591196,184.4191704433962,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":48.70620408200434}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R21*Bilans!F21+S21","v":4.5429375},{"v":0.9129555491353337,"d":"91.30%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.1475},null,0.3954374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC21*Bilans!F21+AD21","v":2.9545000000000003},2.1740660377358494,204.6665767924529,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":55.85874480909174},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ21*Bilans!F21+AK21","v":4.951437500000001},{"v":0.8376355351349986,"d":"83.76%"},4.1475,null,0.8039375000000009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU21*Bilans!F21+AV21","v":2.3405875},1.722319103773585,162.1391204292453,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":70.50993032239195},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB21*Bilans!F21+BC21","v":5.16225},{"v":0.8034287374691268,"d":"80.34%"},4.1475,null,1.0147500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W21<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM21*Bilans!F21+BN21","v":2.0012499999999993},1.4726179245283015,138.63225141509432,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":82.46578965069912},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F21*BT21+BU21","v":2.3405875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.92209220975503},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.7820624999999994},{"v":1,"d":"100.00%"},4.1475,null,-0.3654375000000005,0.08811030741410501,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.05188969258592},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN21*Bilans!F21+CO21","v":1.7261875},1.2702134433962264,119.46597466434162,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":95.51696869074114}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R22*Bilans!F22+S22","v":5.746097222222222},{"v":0.5071920796482637,"d":"50.72%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.914375},null,2.8317222222222216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC22*Bilans!F22+AD22","v":3.8412037037037035},3.768728162124389,243.25255922431867,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.093142943232497},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.805194444444445},{"v":0.502028834329408,"d":"50.20%"},2.914375,null,2.890819444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU22*Bilans!F22+AV22","v":3.182962962962963},3.122907058001398,201.56803605870024,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.662032668140558},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB22*Bilans!F22+BC22","v":5.746097222222222},{"v":0.5071920796482637,"d":"50.72%"},2.914375,null,2.8317222222222216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W22<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM22*Bilans!F22+BN22","v":3.8412037037037035},3.768728162124389,243.25255922431867,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.093142943232497},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F22*BT22+BU22","v":2.9453833333333335},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.116742019997397},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.797083333333333},{"v":0.502731258535183,"d":"50.27%"},2.914375,null,2.882708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN22*Bilans!F22+CO22","v":2.9453833333333335},2.889810062893082,186.52279050943397,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":28.812637574056573}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R23*Bilans!F23+S23","v":5.2617361111111105},{"v":0.6420171838086817,"d":"64.20%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.378125},null,1.8836111111111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC23*Bilans!F23+AD23","v":3.497685185185185},3.035726764500349,229.72862290356395,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":32.15729134175468},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.5784722222222225},{"v":0.6055645462467322,"d":"60.56%"},3.378125,null,2.2003472222222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU23*Bilans!F23+AV23","v":2.908148148148148},2.5240531097134866,191.00771907756814,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":38.67618697257969},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB23*Bilans!F23+BC23","v":5.2617361111111105},{"v":0.6420171838086817,"d":"64.20%"},3.378125,null,1.8836111111111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W23<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM23*Bilans!F23+BN23","v":3.497685185185185},3.035726764500349,229.72862290356395,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":32.15729134175468},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F23*BT23+BU23","v":2.7104166666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.386933128362798},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.487916666666667},{"v":0.6155569053222989,"d":"61.56%"},3.378125,null,2.109791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN23*Bilans!F23+CO23","v":2.7104166666666667},2.352437106918239,178.02067806603776,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":41.49770878588378}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R24*Bilans!F24+S24","v":4.555734374999999},{"v":0.8943398944324976,"d":"89.43%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.074375},null,0.48135937499999937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC24*Bilans!F24+AD24","v":2.9886250000000003},2.1991768867924533,203.17095668632078,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":54.19147987400945},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ24*Bilans!F24+AK24","v":5.0178593750000005},{"v":0.8119747277692491,"d":"81.20%"},4.074375,null,0.9434843750000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU24*Bilans!F24+AV24","v":2.362646875},1.7385514740566037,160.6160779307193,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":68.54939400898051},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB24*Bilans!F24+BC24","v":5.2280625},{"v":0.7793279058924792,"d":"77.93%"},4.074375,null,1.1536875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W24<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM24*Bilans!F24+BN24","v":2.055416666666666},1.7839465408805024,164.8099011792452,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":66.80505680466074},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F24*BT24+BU24","v":2.362646875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8854727285472994},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.8180156249999997},{"v":1,"d":"100.00%"},4.074375,null,-0.25635937500000017,0.06291992636907505,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.32208007363091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN24*Bilans!F24+CO24","v":1.736546875},1.2778363797169812,117.97251256922978,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":93.20088642441176}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R25*Bilans!F25+S25","v":4.830902777777777},{"v":0.7846618270682096,"d":"78.47%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.790625},null,1.0402777777777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC25*Bilans!F25+AD25","v":3.1921296296296298},2.7705276030747727,237.08789963312364,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":39.845028029132635},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":5.376805555555556},{"v":0.704995737865833,"d":"70.50%"},3.790625,null,1.5861805555555564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU25*Bilans!F25+AV25","v":2.6637037037037037},2.3118937805730257,197.84031027253664,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":47.74949045134691},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB25*Bilans!F25+BC25","v":4.830902777777777},{"v":0.7846618270682096,"d":"78.47%"},3.790625,null,1.0402777777777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W25<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM25*Bilans!F25+BN25","v":3.1921296296296298},2.7705276030747727,237.08789963312364,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":39.845028029132635},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F25*BT25+BU25","v":2.5014166666666666},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6699203784522103},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.212916666666667},{"v":0.7271600991127808,"d":"72.72%"},3.790625,null,1.4222916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN25*Bilans!F25+CO25","v":2.5014166666666666},2.1710408805031443,185.78682334905653,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":50.84738430831225}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11591.057237053214},null,{"$f":"F26/F28","v":3356.5841831147613},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R26*Bilans!F26+S26","v":4.5499374999999995},{"v":0.9027596532919409,"d":"90.28%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.1075},null,0.4424374999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC26*Bilans!F26+AD26","v":2.9731666666666667},2.187801886792453,203.8593798113208,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":54.94199485138439},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ26*Bilans!F26+AK26","v":4.987770833333334},{"v":0.8235141784280718,"d":"82.35%"},4.1075,null,0.8802708333333342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU26*Bilans!F26+AV26","v":2.3526541666666665},1.7311983490566039,161.31306216509435,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":69.43294514201841},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB26*Bilans!F26+BC26","v":5.19825},{"v":0.7901697686721493,"d":"79.02%"},4.1075,null,1.0907499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W26<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":2.030879629629629},1.762650244584206,164.24374979035633,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":68.19401657777813},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F26*BT26+BU26","v":2.3526541666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.9019759597759274},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.801729166666666},{"v":1,"d":"100.00%"},4.1075,null,-0.30577083333333377,0.07444207750050731,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.1055579224995},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN26*Bilans!F26+CO26","v":1.7318541666666667},1.2743832547169813,118.65216393751534,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":94.24650651636024}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":52.06756294678345},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R27*Bilans!F27+S27","v":4.880513888888888},{"v":0.7669530474079176,"d":"76.70%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.743125},null,1.1373888888888883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC27*Bilans!F27+AD27","v":3.2273148148148145},2.801065688329839,236.50798139412996,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":38.885610735157464},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":5.400027777777778},{"v":0.6931677306186697,"d":"69.32%"},3.743125,null,1.6569027777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU27*Bilans!F27+AV27","v":2.691851851851852},2.336324248777079,197.26753794549265,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":46.62073342645546},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB27*Bilans!F27+BC27","v":4.880513888888888},{"v":0.7669530474079176,"d":"76.70%"},3.743125,null,1.1373888888888883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W27<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM27*Bilans!F27+BN27","v":3.2273148148148145},2.801065688329839,236.50798139412996,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":38.885610735157464},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F27*BT27+BU27","v":2.5254833333333333},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.634947765774209},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC27*Bilans!F27+CD27","v":5.244583333333333},{"v":0.7137125605783746,"d":"71.37%"},3.743125,null,1.501458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN27*Bilans!F27+CO27","v":2.5254833333333333},2.19192893081761,185.07551927358492,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":49.691916771850536}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4532300114389582},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R28*Bilans!F28+S28","v":5.4732361111111105},{"v":0.5802097580905061,"d":"58.02%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.175625},null,2.2976111111111104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC28*Bilans!F28+AD28","v":3.647685185185185},3.5788609364081063,253.43703721174003,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":25.52525834984916},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":5.677472222222223},{"v":0.5593378312922906,"d":"55.93%"},3.175625,null,2.5018472222222226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU28*Bilans!F28+AV28","v":3.0281481481481483},2.9710132774283724,210.39230524109018,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":30.747540138585723},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB28*Bilans!F28+BC28","v":5.4732361111111105},{"v":0.5802097580905061,"d":"58.02%"},3.175625,null,2.2976111111111104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W28<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM28*Bilans!F28+BN28","v":3.647685185185185},3.5788609364081063,253.43703721174003,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":25.52525834984916},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F28*BT28+BU28","v":2.813016666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.2634005012412537},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC28*Bilans!F28+CD28","v":5.622916666666667},{"v":0.5647647276769174,"d":"56.48%"},3.175625,null,2.4472916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN28*Bilans!F28+CO28","v":2.813016666666667},2.7599408805031453,195.44521345283025,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":33.09902420204971}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R29*Bilans!F29+S29","v":5.997125},{"v":0.33714071325843636,"d":"33.71%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.021875},null,3.9752499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC29*Bilans!F29+AD29","v":4.994583333333333},4.806108490566038,207.26342865566042,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.575113235416802},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ29*Bilans!F29+AK29","v":7.067333333333333},{"v":0.2860873974153382,"d":"28.61%"},2.021875,null,5.0454583333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.771125},3.628818396226415,156.49279333726417,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.330403433208614},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB29*Bilans!F29+BC29","v":5.997125},{"v":0.33714071325843636,"d":"33.71%"},2.021875,null,3.9752499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W29<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM29*Bilans!F29+BN29","v":4.284537037037037},4.122856394129979,177.79818199685536,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.493375631323568},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F29*BT29+BU29","v":3.5115083333333326},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.6142612030442764},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC29*Bilans!F29+CD29","v":7.043083333333334},{"v":0.28707242329945454,"d":"28.71%"},2.021875,null,5.021208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN29*Bilans!F29+CO29","v":3.5115083333333326},3.3789985849056596,145.7193139740566,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":16.463827551899733}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11641.561470216822},null,{"$f":"F30/F32","v":3863.41512023468},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R30*Bilans!F30+S30","v":5.9819249999999995},{"v":0.4015220852819118,"d":"40.15%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.401875},null,3.5800499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC30*Bilans!F30+AD30","v":4.43725},4.43725,231.82412625,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.188697954814359},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ30*Bilans!F30+AK30","v":6.4188},{"v":0.3741937745372967,"d":"37.42%"},2.401875,null,4.0169250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.512725},3.3801693396226415,176.59694714858492,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":19.938660826834205},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB30*Bilans!F30+BC30","v":5.9819249999999995},{"v":0.4015220852819118,"d":"40.15%"},2.401875,null,3.5800499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W30<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM30*Bilans!F30+BN30","v":4.003055555555555},4.003055555555555,209.1396375,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.836151550898624},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F30*BT30+BU30","v":3.255135},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.8201595325539492},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC30*Bilans!F30+CD30","v":6.424950000000001},{"v":0.3738355940513155,"d":"37.38%"},2.401875,null,4.023075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN30*Bilans!F30+CO30","v":3.255135},3.1322997169811324,163.64699871367927,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":21.516475461982736}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":52.06756294678345},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R31*Bilans!F31+S31","v":5.975549999999999},{"v":0.4286216331551071,"d":"42.86%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.56125},null,3.4142999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC31*Bilans!F31+AD31","v":4.2035},4.2035,235.690245,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.20716069941715},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ31*Bilans!F31+AK31","v":6.1468},{"v":0.4166802238563155,"d":"41.67%"},2.56125,null,3.58555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.4043500000000004},3.4043500000000004,190.88190450000002,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.246434708534668},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB31*Bilans!F31+BC31","v":5.975549999999999},{"v":0.4286216331551071,"d":"42.86%"},2.56125,null,3.4142999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W31<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM31*Bilans!F31+BN31","v":3.8850000000000002},3.8850000000000002,217.83195,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.617837837837836},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F31*BT31+BU31","v":3.1476100000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.916498549693259},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC31*Bilans!F31+CD31","v":6.165700000000001},{"v":0.41540295505781977,"d":"41.54%"},2.56125,null,3.6044500000000013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN31*Bilans!F31+CO31","v":3.1476100000000002},3.1476100000000002,176.4864927,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":22.979435190509623}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R37*Bilans!F37+S37","v":5.594652777777777},{"v":0.5468391196951455,"d":"54.68%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.059375},null,2.535277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC37*Bilans!F37+AD37","v":3.7337962962962963},3.6633473095737252,249.1992007337527,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.954116982211833},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.734305555555556},{"v":0.5335214474289728,"d":"53.35%"},3.059375,null,2.674930555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU37*Bilans!F37+AV37","v":3.0970370370370373},3.038602375960867,206.700926624738,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.879148747539237},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB37*Bilans!F37+BC37","v":5.594652777777777},{"v":0.5468391196951455,"d":"54.68%"},3.059375,null,2.535277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W37<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM37*Bilans!F37+BN37","v":3.7337962962962963},3.6633473095737252,249.1992007337527,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.954116982211833},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F37*BT37+BU37","v":2.871916666666667},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.1964715782143167},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.7004166666666665},{"v":0.5366932241795191,"d":"53.67%"},3.059375,null,2.6410416666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN37*Bilans!F37+CO37","v":2.871916666666667},2.8177295597484284,191.67605330188687,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":31.142892935344253}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R44*Bilans!F44+S44","v":5.471277777777777},{"v":0.5807601311901548,"d":"58.08%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.1775},null,2.293777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC44*Bilans!F44+AD44","v":3.6462962962962964},3.5774982529699515,253.50152620545077,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":25.551207446185096},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.676555555555556},{"v":0.5597584607254008,"d":"55.98%"},3.1775,null,2.4990555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU44*Bilans!F44+AV44","v":3.0270370370370374},2.969923130677848,210.44875303983233,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":30.77837236115163},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB44*Bilans!F44+BC44","v":5.471277777777777},{"v":0.5807601311901548,"d":"58.08%"},3.1775,null,2.293777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W44<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM44*Bilans!F44+BN44","v":3.6462962962962964},3.5774982529699515,253.50152620545077,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":25.551207446185096},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F44*BT44+BU44","v":2.812066666666667},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.2645029752732273},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.621666666666667},{"v":0.5652238363474652,"d":"56.52%"},3.1775,null,2.444166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN44*Bilans!F44+CO44","v":2.812066666666667},2.759008805031447,195.50336392452834,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":33.13124620454342}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R61*Bilans!F61+S61","v":5.306125},{"v":0.6286367170015784,"d":"62.86%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.335625},null,1.9705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC61*Bilans!F61+AD61","v":3.529166666666667},3.0630503144654084,228.67202122641507,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":31.44086453467482},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":5.5992500000000005},{"v":0.5957271063088806,"d":"59.57%"},3.335625,null,2.2636250000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU61*Bilans!F61+AV61","v":2.9333333333333336},2.8779874213836485,214.85615094339627,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":33.46260281905594},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB61*Bilans!F61+BC61","v":5.306125},{"v":0.6286367170015784,"d":"62.86%"},3.335625,null,1.9705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W61<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM61*Bilans!F61+BN61","v":3.529166666666667},3.0630503144654084,228.67202122641507,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":31.44086453467482},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F61*BT61+BU61","v":2.7319500000000003},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.3602371932136386},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC61*Bilans!F61+CD61","v":5.51625},{"v":0.6046906866077497,"d":"60.47%"},3.335625,null,2.1806250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN61*Bilans!F61+CO61","v":2.7319500000000003},2.3711264150943396,177.01644251886793,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":40.61569614632644}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R71*Bilans!F71+S71","v":5.979324999999999},{"v":0.41256747208087874,"d":"41.26%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.466875},null,3.5124499999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC71*Bilans!F71+AD71","v":4.341916666666666},4.341916666666666,233.61682624999997,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.985670690747178},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ71*Bilans!F71+AK71","v":6.3078666666666665},{"v":0.39107912870701134,"d":"39.11%"},2.466875,null,3.8409916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.468525},3.3376372641509433,179.5815729976415,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.79568404437045},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB71*Bilans!F71+BC71","v":5.979324999999999},{"v":0.41256747208087874,"d":"41.26%"},2.466875,null,3.5124499999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W71<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM71*Bilans!F71+BN71","v":3.9549074074074073},3.9549074074074073,212.79379305555554,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.549955751176455},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F71*BT71+BU71","v":3.2112816666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.8586716933892964},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC71*Bilans!F71+CD71","v":6.319216666666668},{"v":0.390376708083544,"d":"39.04%"},2.466875,null,3.8523416666666677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN71*Bilans!F71+CO71","v":3.2112816666666664},3.090101226415094,166.26289648726413,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":22.461545727588522}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R77*Bilans!F77+S77","v":5.972099999999999},{"v":0.4433113980007033,"d":"44.33%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.6475},null,3.3245999999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC77*Bilans!F77+AD77","v":4.077},4.077,237.03678,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":18.396026490066227},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ77*Bilans!F77+AK77","v":5.9996},{"v":0.44127941862790854,"d":"44.13%"},2.6475,null,3.3521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.3457000000000003},3.3457000000000003,194.518998,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.41701288220701},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB77*Bilans!F77+BC77","v":5.972099999999999},{"v":0.4433113980007033,"d":"44.33%"},2.6475,null,3.3245999999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W77<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM77*Bilans!F77+BN77","v":3.821111111111111},3.821111111111111,222.1594,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.627955801104974},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F77*BT77+BU77","v":3.08942},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.9714315308375037},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC77*Bilans!F77+CD77","v":6.0254},{"v":0.43938991602217276,"d":"43.94%"},2.6475,null,3.3779000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN77*Bilans!F77+CO77","v":3.08942},3.08942,179.6188788,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":24.276595606942404}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R94*Bilans!F94+S94","v":5.7115},{"v":0.5160640812396043,"d":"51.61%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.9475000000000002},null,2.764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC94*Bilans!F94+AD94","v":3.8166666666666664},3.7446540880503147,244.67569811320757,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":22.50904837084313},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":5.789000000000001},{"v":0.5091552945240975,"d":"50.92%"},2.9475000000000002,null,2.8415000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU94*Bilans!F94+AV94","v":3.1633333333333336},3.103647798742139,202.7923471698114,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":27.15791399854097},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB94*Bilans!F94+BC94","v":5.7115},{"v":0.5160640812396043,"d":"51.61%"},2.9475000000000002,null,2.764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W94<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM94*Bilans!F94+BN94","v":3.8166666666666664},3.7446540880503147,244.67569811320757,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":22.50904837084313},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F94*BT94+BU94","v":2.9286000000000003},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.1346035648432697},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC94*Bilans!F94+CD94","v":5.775},{"v":0.5103896103896104,"d":"51.04%"},2.9475000000000002,null,2.8275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN94*Bilans!F94+CO94","v":2.9286000000000003},2.873343396226416,187.74425750943402,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":29.334676847430377}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R104*Bilans!F104+S104","v":8.922125},{"v":0.15740364543200194,"d":"15.74%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.4043750000000002},null,7.5177499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC104*Bilans!F104+AD104","v":5.4910875},5.283876650943396,149.56012860495284,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.910352457505002},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":8.922125},{"v":0.15740364543200194,"d":"15.74%"},1.4043750000000002,null,7.5177499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU104*Bilans!F104+AV104","v":5.4910875},5.283876650943396,149.56012860495284,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.910352457505002},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB104*Bilans!F104+BC104","v":8.922125},{"v":0.15740364543200194,"d":"15.74%"},1.4043750000000002,null,7.5177499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W104<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM104*Bilans!F104+BN104","v":4.151944444444444},3.995267295597484,113.08604080188678,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.139175754331974},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F104*BT104+BU104","v":3.9836325},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3044294372033565},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC104*Bilans!F104+CD104","v":8.6476625},{"v":0.1623993767101804,"d":"16.24%"},1.4043750000000002,null,7.243287499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN104*Bilans!F104+CO104","v":4.288812500000001},4.1269705188679255,116.81390053655663,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.847518981069932}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F116*BT116+BU116","v":3.9262208333333337},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3381262516011474},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F119*BT119+BU119","v":4.3778983333333334},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.096896570234043},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F136*BT136+BU136","v":4.627463333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9838082635626866},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F142*BT142+BU142","v":4.402503333333334},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.085177296856107},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F152*BT152+BU152","v":4.8166875000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9058741095410485},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F169*BT169+BU169","v":5.0486775},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8182979602083913},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F175*BT175+BU175","v":4.601686666666668},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.994920702988614},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F185*BT185+BU185","v":5.284768333333333},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7370676292653637},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F201*BT201+BU201","v":5.1318658333333325},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7888230710110475},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":1.1399999999999997},{"$f":"Bilans!F211*BT211+BU211","v":5.664866666666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6205147517446719},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F217*BT217+BU217","v":4.824889166666665},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.9026343783026456},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":1.1399999999999997},{"$f":"Bilans!F234*BT234+BU234","v":6.224733333333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4747619710616786},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F244*BT244+BU244","v":4.447026666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.064300641327389},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R250*Bilans!F250+S250","v":9.2945},{"v":0.12883963634407447,"d":"12.88%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.1975},null,8.097,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC250*Bilans!F250+AD250","v":5.81795},5.598404716981132,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":9.2945},{"v":0.12883963634407447,"d":"12.88%"},1.1975,null,{"$f":"AL250-AN250","v":8.097},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU250*Bilans!F250+AV250","v":5.81795},5.598404716981132,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB250*Bilans!F250+BC250","v":9.2945},{"v":0.12883963634407447,"d":"12.88%"},1.1975,null,{"$f":"BD250-BF250","v":8.097},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W250<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM250*Bilans!F250+BN250","v":4.305185185185185},4.14272536687631,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F250*BT250+BU250","v":4.177543333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1974637406514037},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC250*Bilans!F250+CD250","v":9.010383333333333},{"v":0.1329022257654595,"d":"13.29%"},1.1975,null,{"$f":"CE250-CG250","v":7.812883333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN250*Bilans!F250+CO250","v":4.502583333333334},4.3326745283018875,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A06'!$C$39+'251.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W260<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F260*BT260+BU260","v":5.149440833333333},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.78271783230833},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R277*Bilans!F277+S277","v":9.963874999999998},{"v":0.08286183839118823,"d":"8.29%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A06'!$C$39+'251.A06'!$C$40)","v":0.8256250000000005},null,9.138249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC277*Bilans!F277+AD277","v":6.4055124999999995},6.163795047169811,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":9.963874999999998},{"v":0.08286183839118823,"d":"8.29%"},0.8256250000000005,null,9.138249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU277*Bilans!F277+AV277","v":6.4055124999999995},6.163795047169811,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB277*Bilans!F277+BC277","v":9.963874999999998},{"v":0.08286183839118823,"d":"8.29%"},0.8256250000000005,null,9.138249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W277<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM277*Bilans!F277+BN277","v":4.580648148148148},4.407793501048218,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F277*BT277+BU277","v":4.526114166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.0282298815190445},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC277*Bilans!F277+CD277","v":9.662404166666667},{"v":0.08544716053673672,"d":"8.54%"},0.8256250000000005,null,8.836779166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN277*Bilans!F277+CO277","v":4.886854166666667},4.702444575471699,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R286*Bilans!F286+S286","v":9.377749999999999},{"v":0.12276398922982593,"d":"12.28%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.1512499999999999},null,8.2265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC286*Bilans!F286+AD286","v":5.891025000000001},5.668722169811321,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":9.377749999999999},{"v":0.12276398922982593,"d":"12.28%"},1.1512499999999999,null,8.2265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU286*Bilans!F286+AV286","v":5.891025000000001},5.668722169811321,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB286*Bilans!F286+BC286","v":9.377749999999999},{"v":0.12276398922982593,"d":"12.28%"},1.1512499999999999,null,8.2265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W286<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM286*Bilans!F286+BN286","v":4.339444444444444},4.1756918238993705,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F286*BT286+BU286","v":4.2208950000000005},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1748941871332974},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC286*Bilans!F286+CD286","v":9.091475},{"v":0.12662961730632266,"d":"12.66%"},1.1512499999999999,null,7.940225000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN286*Bilans!F286+CO286","v":4.550375000000001},4.3786627358490575,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R292*Bilans!F292+S292","v":7.810416666666669},{"v":0.21173646305681507,"d":"21.17%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.6537499999999998},null,6.156666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.258},5.059584905660377,173.4931664150943,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.742634193274114},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":8.039250000000001},{"v":0.2057094878253568,"d":"20.57%"},1.6537499999999998,null,6.385500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU292*Bilans!F292+AV292","v":4.063583333333334},3.910240566037736,134.08214900943395,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.312373050444464},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB292*Bilans!F292+BC292","v":7.810416666666669},{"v":0.21173646305681507,"d":"21.17%"},1.6537499999999998,null,6.156666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W292<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.537222222222222},5.328270440251572,182.70639339622636,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.301774561936742},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F292*BT292+BU292","v":3.7798833333333333},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4286463867932433},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC292*Bilans!F292+CD292","v":8.039250000000001},{"v":0.2057094878253568,"d":"20.57%"},1.6537499999999998,null,6.385500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN292*Bilans!F292+CO292","v":4.063583333333334},3.910240566037736,134.08214900943395,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.312373050444464}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R309*Bilans!F309+S309","v":6.4125},{"v":0.2935672514619883,"d":"29.36%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.8825},null,4.529999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.135999999999999},4.942188679245282,196.60026566037732,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.383294392523368},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ309*Bilans!F309+AK309","v":7.3835},{"v":0.2549603846414302,"d":"25.50%"},1.8825,null,5.5009999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU309*Bilans!F309+AV309","v":3.8754999999999997},3.729254716981132,148.34975264150944,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.760443813701459},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB309*Bilans!F309+BC309","v":6.4125},{"v":0.2935672514619883,"d":"29.36%"},1.8825,null,4.529999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W309<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.367777777777777},5.1652201257861625,205.47245660377354,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.934949285862142},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F309*BT309+BU309","v":3.6100999999999996},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.542865848591452},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC309*Bilans!F309+CD309","v":7.3835},{"v":0.2549603846414302,"d":"25.50%"},1.8825,null,5.5009999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN309*Bilans!F309+CO309","v":3.8754999999999997},3.729254716981132,148.34975264150944,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":13.760443813701459}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R315*Bilans!F315+S315","v":8.704166666666664},{"v":0.17319291527046446,"d":"17.32%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.5075000000000005},null,7.196666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.335999999999999},5.134641509433962,158.04426566037742,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.733003351265547},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":8.4585},{"v":0.17822308920021285,"d":"17.82%"},1.5075000000000005,null,6.9510000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU315*Bilans!F315+AV315","v":4.183833333333333},4.025952830188679,123.91882811320758,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.862559665941033},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB315*Bilans!F315+BC315","v":8.704166666666664},{"v":0.17319291527046446,"d":"17.32%"},1.5075000000000005,null,7.196666666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W315<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.645555555555554},5.4325157232704395,167.2128339622642,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.3089894300566165},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F315*BT315+BU315","v":3.8884333333333334},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.3608479850496775},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC315*Bilans!F315+CD315","v":8.4585},{"v":0.17822308920021285,"d":"17.82%"},1.5075000000000005,null,6.9510000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN315*Bilans!F315+CO315","v":4.183833333333333},4.025952830188679,123.91882811320758,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.862559665941033}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R325*Bilans!F325+S325","v":5.987075},{"v":0.379672043527098,"d":"37.97%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.2731250000000003},null,3.7139499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.626083333333333},4.451514150943396,218.8141780896227,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.244580124846227},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ325*Bilans!F325+AK325","v":6.638533333333333},{"v":0.3424137359657756,"d":"34.24%"},2.2731250000000003,null,4.365408333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.600275},3.4644155660377356,170.29334714858496,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.303217033666144},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB325*Bilans!F325+BC325","v":5.987075},{"v":0.379672043527098,"d":"37.97%"},2.2731250000000003,null,3.7139499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W325<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":4.098425925925926},3.9437683438155138,193.85593294025165,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.07851792294986},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F325*BT325+BU325","v":3.3419983333333327},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.7468595386293333},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC325*Bilans!F325+CD325","v":6.634383333333334},{"v":0.3426279257303492,"d":"34.26%"},2.2731250000000003,null,4.361258333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN325*Bilans!F325+CO325","v":3.3419983333333327},3.2158851886792448,158.07683644952832,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":19.717728177367647}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R342*Bilans!F342+S342","v":5.870777777777778},{"v":0.47608683309044797,"d":"47.61%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.795},null,3.0757777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC342*Bilans!F342+AD342","v":3.9296296296296296},3.9296296296296296,242.37955555555556,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":20.248015080113102},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":5.863555555555556},{"v":0.4766732358068672,"d":"47.67%"},2.795,null,3.068555555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU342*Bilans!F342+AV342","v":3.253703703703704},3.253703703703704,200.68844444444446,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.454347182697777},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB342*Bilans!F342+BC342","v":5.870777777777778},{"v":0.47608683309044797,"d":"47.61%"},2.795,null,3.0757777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W342<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM342*Bilans!F342+BN342","v":3.9296296296296296},3.9296296296296296,242.37955555555556,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":20.248015080113102},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F342*BT342+BU342","v":3.005866666666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.05402767920511},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC342*Bilans!F342+CD342","v":5.876666666666667},{"v":0.47560975609756095,"d":"47.56%"},2.795,null,3.081666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN342*Bilans!F342+CO342","v":3.005866666666667},3.005866666666667,185.401856,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":26.470635202271115}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R352*Bilans!F352+S352","v":5.598569444444444},{"v":0.54578674611818,"d":"54.58%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.055625},null,2.5429444444444442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC352*Bilans!F352+AD352","v":3.736574074074074},3.6660726764500353,249.05464727463317,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.904640669824538},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.736138888888889},{"v":0.5326971782218972,"d":"53.27%"},3.055625,null,2.680513888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU352*Bilans!F352+AV352","v":3.0992592592592594},3.0407826694619153,206.5755706498952,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":28.82026094140682},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB352*Bilans!F352+BC352","v":5.598569444444444},{"v":0.54578674611818,"d":"54.58%"},3.055625,null,2.5429444444444442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W352<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM352*Bilans!F352+BN352","v":3.736574074074074},3.6660726764500353,249.05464727463317,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.904640669824538},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F352*BT352+BU352","v":2.873816666666667},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.1943582576016794},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.702916666666667},{"v":0.5358003945349602,"d":"53.58%"},3.055625,null,2.647291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN352*Bilans!F352+CO352","v":2.873816666666667},2.8195937106918243,191.5490987358491,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":31.08112692537441}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R358*Bilans!F358+S358","v":5.904069444444444},{"v":0.46800347218138155,"d":"46.80%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.763125},null,3.1409444444444437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC358*Bilans!F358+AD358","v":3.953240740740741},3.953240740740741,240.81165972222223,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.877451223796697},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.879138888888889},{"v":0.46998804624637963,"d":"47.00%"},2.763125,null,3.116013888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU358*Bilans!F358+AV358","v":3.2725925925925927},3.2725925925925927,199.34997777777778,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":24.011650633770937},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB358*Bilans!F358+BC358","v":5.904069444444444},{"v":0.46800347218138155,"d":"46.80%"},2.763125,null,3.1409444444444437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W358<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM358*Bilans!F358+BN358","v":3.953240740740741},3.953240740740741,240.81165972222223,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.877451223796697},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F358*BT358+BU358","v":3.0220166666666666},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.037706608721549},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.897916666666667},{"v":0.46849169904627336,"d":"46.85%"},2.763125,null,3.134791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN358*Bilans!F358+CO358","v":3.0220166666666666},3.0220166666666666,184.08614525,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":26.00261966346976}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R369*Bilans!F369+S369","v":5.970425},{"v":0.4504495073633787,"d":"45.04%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.689375},null,3.2810499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC369*Bilans!F369+AD369","v":4.015583333333333},4.015583333333333,237.50167624999995,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":19.00024072882728},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ369*Bilans!F369+AK369","v":5.928133333333333},{"v":0.45366304176694183,"d":"45.37%"},2.689375,null,3.238758333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.317225},3.317225,196.19727262499998,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":23.000263774691195},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB369*Bilans!F369+BC369","v":5.970425},{"v":0.4504495073633787,"d":"45.04%"},2.689375,null,3.2810499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W369<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM369*Bilans!F369+BN369","v":3.790092592592593},3.790092592592593,224.1650263888889,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":20.130655949967018},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F369*BT369+BU369","v":3.0611683333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.998855012329171},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC369*Bilans!F369+CD369","v":5.957283333333334},{"v":0.45144319138757316,"d":"45.14%"},2.689375,null,3.2679083333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN369*Bilans!F369+CO369","v":3.0611683333333333},3.0611683333333333,181.052801075,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":24.924160219872476}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R370*Bilans!F370+S370","v":5.782},{"v":0.4980975441023867,"d":"49.81%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.88},null,2.902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC370*Bilans!F370+AD370","v":3.8666666666666667},3.8666666666666667,246.384,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.258310344827585},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":5.822},{"v":0.49467536928890415,"d":"49.47%"},2.88,null,2.942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU370*Bilans!F370+AV370","v":3.2033333333333336},3.2033333333333336,204.1164,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":25.660395421436004},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB370*Bilans!F370+BC370","v":5.782},{"v":0.4980975441023867,"d":"49.81%"},2.88,null,2.902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W370<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM370*Bilans!F370+BN370","v":3.8666666666666667},3.8666666666666667,246.384,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.258310344827585},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F370*BT370+BU370","v":2.9628},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.0984204131227218},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC370*Bilans!F370+CD370","v":5.82},{"v":0.49484536082474223,"d":"49.48%"},2.88,null,2.9400000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN370*Bilans!F370+CO370","v":2.9628},2.9628,188.789616,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":27.74362089914945}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R371*Bilans!F371+S371","v":5.973425},{"v":0.4376676697204703,"d":"43.77%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.614375},null,3.35905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC371*Bilans!F371+AD371","v":4.125583333333333},4.125583333333333,236.58157624999998,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.930809784474924},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ371*Bilans!F371+AK371","v":6.056133333333333},{"v":0.4316904625613703,"d":"43.17%"},2.614375,null,3.4417583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.3682250000000002},3.3682250000000002,193.150862625,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.962621261940633},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB371*Bilans!F371+BC371","v":5.973425},{"v":0.4376676697204703,"d":"43.77%"},2.614375,null,3.35905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W371<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM371*Bilans!F371+BN371","v":3.845648148148148},3.845648148148148,220.52869305555555,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.236042183324102},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F371*BT371+BU371","v":3.1117683333333335},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.950091078973853},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC371*Bilans!F371+CD371","v":6.0792833333333345},{"v":0.4300465789553044,"d":"43.00%"},2.614375,null,3.4649083333333346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN371*Bilans!F371+CO371","v":3.1117683333333335},3.1117683333333335,178.444355075,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.7726726657565}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11624.340390729814},{"$f":"SUM(AA7:AA372)","v":18.784409270182078},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1877429310205425},{"$f":"SUM(AF7:AF372)/229","v":3.9601159712647873},{"$f":"SUM(AG7:AG372)/Z373","v":3.6542051974550405},{"$f":"SUM(AH7:AH372)","v":4450.7633781167},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11625.403249878495},{"$f":"SUM(AS7:AS372)","v":17.721550121502844},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.557295769125021},{"$f":"SUM(AX7:AX372)/229","v":3.391814937077928},{"$f":"SUM(AY7:AY372)/AR373","v":3.043223745428892},{"$f":"SUM(AZ7:AZ372)","v":5297.998288917992},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11591.057237053214},{"$f":"SUM(BK7:BK372)","v":52.06756294678345},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.880140870127771},{"$f":"SUM(BP7:BP372)/229","v":3.676274568277594},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4532300114389582},{"$f":"SUM(BR7:BR372)","v":4910.414382656746},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1406.292500023931},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":929.4103432772704},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11641.561470216822},{"$f":"SUM(CL7:CL372)","v":52.06756294678345},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.162414283406112},{"$f":"SUM(CQ7:CQ372)/229","v":3.0132825771799703},{"$f":"SUM(CR7:CR372)/CK373","v":2.781314684915744},{"$f":"SUM(CS7:CS372)","v":5967.424142435569}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.8528561644491264},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A08","index":57,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5449.421121336369},null,null,"COP",{"$f":"K13","v":3.568536429342634},{"$f":"L13","v":3.0942038223855897},{"$f":"M13","v":3.3978483595550704},{"$f":"N13","v":3.0875441852929395},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997060477569865},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997060477569865},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9978578321859938},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9978615435377319},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.568536429342634},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.9395224301353995E-4},{"$f":"1-L3","v":2.9395224301353995E-4},{"$f":"1-M3","v":0.002142167814006224},{"$f":"1-N3","v":2.138456462268068E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997060477569865},null,null,"COP-Inst",{"$f":"K14","v":3.5688304680189757},{"$f":"L14","v":3.0944978610619316},{"$f":"M14","v":3.3999951261032804},{"$f":"N14","v":3.089687224551359}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.9395224301353995E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.5688304680189757},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R7*Bilans!F7+S7","v":6.876716666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3848130042680252,"d":"38.48%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":4.230466666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC7*Bilans!F7+AD7","v":3.7860000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6431320754716987},{"$f":"AF7*Z7","v":211.70240490566042},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":20.576223548056305},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.89395},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3838510578115594,"d":"38.39%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":4.2477},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1637166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0443311320754716},{"$f":"AX7*AR7","v":176.90608208490565},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":24.62343836719718},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB7*Bilans!F7+BC7","v":6.876716666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3848130042680252,"d":"38.48%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":4.230466666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W7<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM7*Bilans!F7+BN7","v":3.482037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.3506394129979036},{"$f":"BP7*BJ7","v":194.70565628930817},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":22.372416354086177},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F7*BT7+BU7","v":3.0056966666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.054200412771748},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC7*Bilans!F7+CD7","v":6.941083333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.38124452234881684,"d":"38.12%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":4.294833333333333},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN7*Bilans!F7+CO7","v":3.0056966666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8922741509433965},{"$f":"CQ7*CK7","v":168.07005091132078},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":25.917978755765276}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R8*Bilans!F8+S8","v":6.691629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4655069351428541,"d":"46.55%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":3.576629629629629},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.392592592592593},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.392592592592593},{"$f":"AF8*Z8","v":235.31022222222222},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":26.37345851528384},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":6.620148148148148},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4705332766414537,"d":"47.05%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":3.505148148148148},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.889444444444444},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.889444444444444},{"$f":"AX8*AR8","v":200.41186666666664},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":30.96595270140358},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB8*Bilans!F8+BC8","v":6.691629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4655069351428541,"d":"46.55%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":3.576629629629629},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W8<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.392592592592593},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.392592592592593},{"$f":"BP8*BJ8","v":235.31022222222222},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":26.37345851528384},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.7485111111111107},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.3399901360736726},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC8*Bilans!F8+CD8","v":6.584074074074074},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.4731113236204084,"d":"47.31%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":3.469074074074074},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN8*Bilans!F8+CO8","v":2.7485111111111107},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7485111111111107},{"$f":"CQ8*CK8","v":190.63673066666664},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":32.55377052626473}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3294.614690626618},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R9*Bilans!F9+S9","v":6.663481481481481},{"v":0.48529436286225647,"d":"48.53%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.23375},null,3.429731481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},3.3046296296296296,238.62730555555558,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":28.188000000000006},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":6.574407407407407},{"v":0.4918694263389462,"d":"49.19%"},3.23375,null,3.340657407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.823472222222222},2.823472222222222,203.88292916666668,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":32.99161198288161},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB9*Bilans!F9+BC9","v":6.663481481481481},{"v":0.48529436286225647,"d":"48.53%"},3.23375,null,3.429731481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W9<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},3.3046296296296296,238.62730555555558,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":28.188000000000006},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.6857055555555553},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4180962172158367},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC9*Bilans!F9+CD9","v":6.513703703703704},{"v":0.496453346221641,"d":"49.65%"},3.23375,null,3.2799537037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN9*Bilans!F9+CO9","v":2.6857055555555553},2.6857055555555553,193.93479816666667,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":34.68395848804474}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.483481481481481},{"v":0.6158920961531871,"d":"61.59%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.993125},null,2.4903564814814807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.3799615653389234,215.23182416142555,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":49.01808150981069},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.281907407407407},{"v":0.635654864204373,"d":"63.57%"},3.993125,null,2.288782407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.401597222222222},2.0844051362683436,188.50317849842764,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":55.96855811287025},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.483481481481481},{"v":0.6158920961531871,"d":"61.59%"},3.993125,null,2.4903564814814807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W10<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.3799615653389234,215.23182416142555,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":49.01808150981069},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2840805555555552},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.0191226958574395},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.063703703703704},{"v":0.6585290434888835,"d":"65.85%"},3.993125,null,2.0705787037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.2840805555555552},1.9824095387840666,179.27920663993706,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":58.848158121532975}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.53398679157396},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.5079259259259254},{"v":0.597732679240129,"d":"59.77%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.89},null,2.6179259259259253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":2.818518518518519},2.7653389238294905,243.239211740042,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":41.0323664207015},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.321629629629629},{"v":0.615347660003281,"d":"61.53%"},3.89,null,2.431629629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.4588888888888887},2.134129979035639,187.71807295597483,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":53.16845792648187},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.5079259259259254},{"v":0.597732679240129,"d":"59.77%"},3.89,null,2.6179259259259253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W11<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":2.818518518518519},2.7653389238294905,243.239211740042,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":41.0323664207015},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.338622222222222},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.9253881677720983},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.1248148148148145},{"v":0.6351212432726614,"d":"63.51%"},3.89,null,2.2348148148148144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.338622222222222},2.029747589098532,178.5365979371069,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":55.902714509637384}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.474296296296296},{"v":0.6227510783382723,"d":"62.28%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.031875},null,2.4424212962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},2.355048916841369,215.1690442872117,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":50.046030533445126},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.266981481481481},{"v":0.6433519888185287,"d":"64.34%"},4.031875,null,2.2351064814814805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.380069444444444},2.065720649895178,188.73456717767294,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":57.05556073420707},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":2.8704074074074075},{"v":1,"d":"100.00%"},4.031875,null,-1.1614675925925928,0.28807132973928823,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":65.04536295836994},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":26.31963704163007},null,{"$f":"IF(Bilans!W12<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W12<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,129.87424894882287,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":75.97652108106479},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.2635861111111106},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.055511718745207},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.04074074074074},{"v":0.6674471183323115,"d":"66.74%"},4.031875,null,2.00886574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":26.31963704163007},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.2635861111111106},1.9646219077568128,179.49768060220123,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":93.94395130838397}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3941.468528837324},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.568536429342634},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0942038223855897},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3978483595550704},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0875441852929395},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R13*Bilans!F13+S13","v":6.486296296296295},{"v":0.6137940387140982,"d":"61.38%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.98125},null,2.505046296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.38759608665269,215.24178721174005,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":48.70735910906883},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":6.286481481481481},{"v":0.6333033846878959,"d":"63.33%"},3.98125,null,2.3052314814814805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4081944444444443},2.0901310272536686,188.42531210691823,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":55.639334799409234},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB13*Bilans!F13+BC13","v":6.486296296296295},{"v":0.6137940387140982,"d":"61.38%"},3.98125,null,2.505046296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W13<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.38759608665269,215.24178721174005,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":48.70735910906883},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.290361111111111},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.008101585145478},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC13*Bilans!F13+CD13","v":6.0707407407407405},{"v":0.6558095906290038,"d":"65.58%"},3.98125,null,2.0894907407407404,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN13*Bilans!F13+CO13","v":2.290361111111111},1.987860587002096,179.20563191823896,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":58.50183899233241}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5688304680189757},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0944978610619316},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3999951261032804},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.089687224551359},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.588814814814814},{"v":0.5386021765281229,"d":"53.86%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.54875},null,3.040064814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},3.0133473095737253,240.374714884696,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":34.14916683286564},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.453074074074074},{"v":0.5499317006537223,"d":"54.99%"},3.54875,null,2.904324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.648472222222222},2.5985010482180293,207.28242861635215,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.60102308620112},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.588814814814814},{"v":0.5386021765281229,"d":"53.86%"},3.54875,null,3.040064814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W14<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},3.0133473095737253,240.374714884696,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":34.14916683286564},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.5191055555555555},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.644150591369512},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.327037037037037},{"v":0.5608865538839782,"d":"56.09%"},3.54875,null,2.778287037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.5191055555555555},2.4715752620545075,197.157558654088,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":41.63470219978702}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9540067908228482},{"$nulls":4},{"$f":"F11","v":3.53398679157396},{"$f":"F15","v":2.9540067908228482},{"$f":"F28","v":3.3251172117194634},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.505407407407406},{"v":0.5995973435204901,"d":"59.96%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.900625},null,2.6047824074074066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.7576170510132783,243.26318815513636,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":41.26655293133813},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.317537037037036},{"v":0.6174281174977356,"d":"61.74%"},3.900625,null,2.4169120370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.452986111111111},2.1290068134171904,187.81033604559747,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":53.450909260993896},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.505407407407406},{"v":0.5995973435204901,"d":"59.96%"},3.900625,null,2.6047824074074066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W15<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.7576170510132783,243.26318815513636,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":41.26655293133813},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.3330027777777778},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.934843150398688},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.118518518518519},{"v":0.6375113498789345,"d":"63.75%"},3.900625,null,2.217893518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.3330027777777778},2.0248703354297692,178.6239366399371,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":56.199820802771086}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.723656391735468},{"$f":"F19","v":3.723656391735468},{"$f":"F19","v":3.723656391735468},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.704074074074073},{"v":0.4568117783547871,"d":"45.68%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0625},null,3.6415740740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},3.4314814814814816,233.68388888888887,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.60089584457636},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.640370370370371},{"v":0.4611941547214011,"d":"46.12%"},3.0625,null,3.5778703703703707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.918611111111111},2.918611111111111,198.75741666666664,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":30.099590749024465},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.704074074074073},{"v":0.4568117783547871,"d":"45.68%"},3.0625,null,3.6415740740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W16<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},3.4314814814814816,233.68388888888887,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.60089584457636},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.7762777777777776},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.3065855562003486},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.615185185185185},{"v":0.46295000279939535,"d":"46.30%"},3.0625,null,3.552685185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.7762777777777776},2.7762777777777776,189.06451666666663,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":31.642727072619216}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":696.4272588924001},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.684814814814814},{"v":0.470282287107319,"d":"47.03%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.14375},null,3.5410648148148143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},3.3712962962962965,236.15930555555562,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.80408129634716},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.609074074074074},{"v":0.4756717756171369,"d":"47.57%"},3.14375,null,3.465324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.873472222222222},2.873472222222222,201.28672916666667,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.447841848325204},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.684814814814814},{"v":0.470282287107319,"d":"47.03%"},3.14375,null,3.5410648148148143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W17<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},3.3712962962962965,236.15930555555562,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.80408129634716},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.7333055555555554},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.358570717182086},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.567037037037037},{"v":0.4787166544470137,"d":"47.87%"},3.14375,null,3.4232870370370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.7333055555555554},2.7333055555555554,191.4680541666667,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":33.060518907712485}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5449.421121336369},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.678444444444444},{"v":0.474755016138156,"d":"47.48%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.1706250000000002},null,3.5078194444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},3.3513888888888888,236.92643749999996,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":27.211569001243266},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.598722222222222},{"v":0.4804907515764837,"d":"48.05%"},3.1706250000000002,null,3.428097222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.8585416666666665},2.8585416666666665,202.08460312499997,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":31.903173238102177},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.678444444444444},{"v":0.474755016138156,"d":"47.48%"},3.1706250000000002,null,3.5078194444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W18<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},3.3513888888888888,236.92643749999996,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":27.211569001243266},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.7190916666666665},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.3761274445203826},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.551111111111111},{"v":0.4839827849389417,"d":"48.40%"},3.1706250000000002,null,3.380486111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.7190916666666665},2.7190916666666665,192.22618537499997,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":33.539343714659616}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.723656391735468},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6002.929098569441},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.661555555555555},{"v":0.48665435166961335,"d":"48.67%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.241875},null,3.4196805555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.298611111111111},3.298611111111111,238.8359375,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.315690105263158},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.5712777777777776},{"v":0.49334012495455815,"d":"49.33%"},3.241875,null,3.3294027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.8189583333333332},2.8189583333333332,204.106678125,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.133675264208115},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.661555555555555},{"v":0.48665435166961335,"d":"48.67%"},3.241875,null,3.4196805555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W19<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.298611111111111},3.298611111111111,238.8359375,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.315690105263158},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.681408333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.423574054678978},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.5088888888888885},{"v":0.49806888016387846,"d":"49.81%"},3.241875,null,3.2670138888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.681408333333333},2.681408333333333,194.14737037499998,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":34.83335560604036}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6343.051517903838},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.552518518518518},{"v":0.564954526955991,"d":"56.50%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.7018750000000002},null,2.8506435185185177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.9020614954577226,242.16252148846965,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":37.09227050098124},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.394092592592592},{"v":0.5789523605411245,"d":"57.90%"},3.7018750000000002,null,2.692217592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.5634027777777777},2.5150366876310275,209.86723639937108,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.80019076039502},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.552518518518518},{"v":0.564954526955991,"d":"56.50%"},3.7018750000000002,null,2.8506435185185177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W20<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.9020614954577226,242.16252148846965,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":37.09227050098124},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.4381194444444443},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.7651969926730873},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.236296296296296},{"v":0.593601526309538,"d":"59.36%"},3.7018750000000002,null,2.534421296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.4381194444444443},2.3921171907756813,199.6102189842767,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":44.99948849290897}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R21*Bilans!F21+S21","v":6.364375},{"v":0.6516743592261612,"d":"65.17%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.1475},null,2.216875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.6683125},2.315893867924528,218.01824872641507,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":52.43789522567086},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ21*Bilans!F21+AK21","v":5.92275},{"v":0.7002659237685197,"d":"70.03%"},4.1475,null,1.7752499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU21*Bilans!F21+AV21","v":2.2284875},1.9341589622641506,182.08172470754718,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":62.78729017073144},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB21*Bilans!F21+BC21","v":6.1495},{"v":0.6744450768355151,"d":"67.44%"},4.1475,null,2.002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W21<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8087500000000003},1.5698584905660378,147.78647830188683,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":77.35767314684055},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F21*BT21+BU21","v":2.2284875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.119385906360256},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC21*Bilans!F21+CD21","v":3.7763750000000003},{"v":1,"d":"100.00%"},4.1475,null,-0.3711249999999997,0.08948161543098244,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.05051838456903},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN21*Bilans!F21+CO21","v":1.725375},1.269615566037736,119.4080021349671,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":95.56055546383242}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.7391851851851845},{"v":0.4324521318106377,"d":"43.25%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.914375},null,3.8248101851851843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.5412037037037036,228.56699305555557,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.512640606615243},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.697425925925926},{"v":0.4351485230644167,"d":"43.51%"},2.914375,null,3.783050925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.0009027777777777},3.0009027777777777,193.69326979166667,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.746000509106057},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.7391851851851845},{"v":0.4324521318106377,"d":"43.25%"},2.914375,null,3.8248101851851843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W22<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.5412037037037036,228.56699305555557,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.512640606615243},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.854619444444444},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.2158402122096454},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.702962962962963},{"v":0.4347890650900652,"d":"43.48%"},2.914375,null,3.788587962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.854619444444444},2.854619444444444,184.25141204166664,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":29.167828363967573}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.629259259259259},{"v":0.5095780490530197,"d":"50.96%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.378125},null,3.251134259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},3.1373515024458425,237.41907494758917,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":31.115655967747326},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.518796296296296},{"v":0.5182130022868343,"d":"51.82%"},3.378125,null,3.140671296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.7432638888888885},2.6915041928721175,203.67957979559753,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.26996021723764},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.629259259259259},{"v":0.5095780490530197,"d":"50.96%"},3.378125,null,3.251134259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W23<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},3.1373515024458425,237.41907494758917,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":31.115655967747326},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.609347222222222},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.5181212840589122},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.428148148148148},{"v":0.5255207132979949,"d":"52.55%"},3.378125,null,3.0500231481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.609347222222222},2.5601142557651992,193.73664630503148,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":38.13140362003956}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R24*Bilans!F24+S24","v":6.44359375},{"v":0.6323140716312229,"d":"63.23%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.074375},null,2.36921875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.692078125},2.3365206367924527,215.85945903007072,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":51.0060335540645},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ24*Bilans!F24+AK24","v":6.0031875},{"v":0.6787019395945904,"d":"67.87%"},4.074375,null,1.9288125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU24*Bilans!F24+AV24","v":2.247621875},1.9507661556603773,180.22153129068394,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":61.0922276123127},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB24*Bilans!F24+BC24","v":6.232375},{"v":0.6537435568302613,"d":"65.37%"},4.074375,null,2.1580000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W24<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.8629166666666672},1.6168710691823902,149.3746337264151,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":73.70819620160842},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F24*BT24+BU24","v":2.247621875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.084316896052633},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC24*Bilans!F24+CD24","v":3.8165937500000005},{"v":1,"d":"100.00%"},4.074375,null,-0.2577812499999994,0.06326890627396825,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.32173109372603},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN24*Bilans!F24+CO24","v":1.73634375},1.2776869103773587,117.95826736183214,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":93.21143712408576}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.531481481481481},{"v":0.5803622058406578,"d":"58.04%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.790625},null,2.740856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":2.89212962962963},2.837561146051713,242.8242950733753,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.903743150558405},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.359907407407407},{"v":0.596018897316814,"d":"59.60%"},3.790625,null,2.569282407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.514097222222222},2.46666142557652,211.08455149371068,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":44.75350725290508},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.531481481481481},{"v":0.5803622058406578,"d":"58.04%"},3.790625,null,2.740856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W25<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":2.89212962962963},2.837561146051713,242.8242950733753,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.903743150558405},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.391180555555555},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.8391078326024464},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.183703703703704},{"v":0.6130023658361284,"d":"61.30%"},3.790625,null,2.393078703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.391180555555555},2.075364255765199,177.59929618710686,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":53.191505873410115}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11616.805162958366},null,{"$f":"F26/F28","v":3493.652831850447},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R26*Bilans!F26+S26","v":6.407708333333334},{"v":0.6410248073609259,"d":"64.10%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.1075},null,2.300208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6813125},2.327176886792453,216.84634231132077,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":51.65150989690116},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.96675},{"v":0.6883982067289562,"d":"68.84%"},4.1075,null,1.8592500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU26*Bilans!F26+AV26","v":2.238954166666667},1.9432432389937107,181.07140500943396,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":61.856486922473756},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB26*Bilans!F26+BC26","v":6.194833333333333},{"v":0.6630525437864887,"d":"66.31%"},4.1075,null,2.0873333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W26<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.83837962962963},1.5955747728860938,148.67565733752625,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":75.33473331530362},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F26*BT26+BU26","v":2.238954166666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.100128594265552},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.7983750000000005},{"v":1,"d":"100.00%"},4.1075,null,-0.30912499999999943,0.07525867315885561,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.10474132684115},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.731375},1.2740306603773586,118.61829507689858,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":94.271762875825}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":26.31963704163007},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R27*Bilans!F27+S27","v":6.54274074074074},{"v":0.5721035187428534,"d":"57.21%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.743125},null,2.79961574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.872082459818309,242.50428249475894,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.92410264115135},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":6.378203703703703},{"v":0.5868619401143362,"d":"58.69%"},3.743125,null,2.6350787037037033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.540486111111111},2.492552410901468,210.45866281446544,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":43.69863980537408},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB27*Bilans!F27+BC27","v":6.54274074074074},{"v":0.5721035187428534,"d":"57.21%"},3.743125,null,2.79961574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W27<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.872082459818309,242.50428249475894,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.92410264115135},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.4163027777777777},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.799192752012085},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC27*Bilans!F27+CD27","v":6.2118518518518515},{"v":0.6025779573098021,"d":"60.26%"},3.743125,null,2.4687268518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN27*Bilans!F27+CO27","v":2.4163027777777777},2.097168448637316,177.0744179606918,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":51.93724427371299}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3251172117194634},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R28*Bilans!F28+S28","v":6.677259259259259},{"v":0.4755880933627681,"d":"47.56%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.175625},null,3.5016342592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.347685185185185},3.347685185185185,237.06632638888888,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":27.28791536440326},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":6.596796296296296},{"v":0.48138897388462976,"d":"48.14%"},3.175625,null,3.421171296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.8557638888888888},2.8557638888888888,202.23091979166665,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":31.98841135131192},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB28*Bilans!F28+BC28","v":6.677259259259259},{"v":0.4755880933627681,"d":"47.56%"},3.175625,null,3.5016342592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W28<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.347685185185185},3.347685185185185,237.06632638888888,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":27.28791536440326},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.716447222222222},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.379414083550717},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC28*Bilans!F28+CD28","v":6.548148148148148},{"v":0.48496535633484167,"d":"48.50%"},3.175625,null,3.372523148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN28*Bilans!F28+CO28","v":2.716447222222222},2.716447222222222,192.36521004166664,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":33.62898025505128}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R29*Bilans!F29+S29","v":7.884041666666667},{"v":0.2564515873309481,"d":"25.65%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.021875},null,5.862166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC29*Bilans!F29+AD29","v":4.785},4.604433962264151,198.56621462264155,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.0821040014752},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":8.217625},{"v":0.24604128321747465,"d":"24.60%"},2.021875,null,6.19575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6715416666666667},3.532992924528302,152.36031987028306,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.74621041943566},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB29*Bilans!F29+BC29","v":7.884041666666667},{"v":0.2564515873309481,"d":"25.65%"},2.021875,null,5.862166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W29<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM29*Bilans!F29+BN29","v":3.944537037037037},3.7956865828092243,163.68898388364784,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.6564392992708},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F29*BT29+BU29","v":3.443591666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.6658212960789482},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC29*Bilans!F29+CD29","v":8.231458333333334},{"v":0.24562779985320543,"d":"24.56%"},2.021875,null,6.209583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN29*Bilans!F29+CO29","v":3.443591666666667},3.313644811320755,142.9009324882076,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":16.788537446723648}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11641.520069602188},null,{"$f":"F30/F32","v":3951.844956751625},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R30*Bilans!F30+S30","v":7.270975},{"v":0.3303374031680758,"d":"33.03%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.401875},null,4.8690999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC30*Bilans!F30+AD30","v":4.1770000000000005},4.0193773584905665,209.99237009433966,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.76778366122604},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":7.412025},{"v":0.3240511196332986,"d":"32.41%"},2.401875,null,5.010149999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3624750000000003},3.2355891509433965,169.04335519103776,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.82960686784026},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB30*Bilans!F30+BC30","v":7.270975},{"v":0.3303374031680758,"d":"33.03%"},2.401875,null,4.8690999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W30<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM30*Bilans!F30+BN30","v":3.6630555555555557},3.5248270440251575,184.15458891509437,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":19.12038496023267},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F30*BT30+BU30","v":3.1770850000000004},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.8894411071784356},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC30*Bilans!F30+CD30","v":7.446125},{"v":0.32256710705232583,"d":"32.26%"},2.401875,null,5.04425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN30*Bilans!F30+CO30","v":3.1770850000000004},3.0571950000000006,159.72315277500005,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.04506091368068}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":26.31963704163007},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R31*Bilans!F31+S31","v":7.013850000000001},{"v":0.3651703415385273,"d":"36.52%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.56125},null,4.4526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC31*Bilans!F31+AD31","v":3.9220000000000006},3.7740000000000005,211.60818000000003,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":19.165421303656597},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":7.07415},{"v":0.36205763236572586,"d":"36.21%"},2.56125,null,4.5129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2328500000000004},3.110855660377359,174.4256768773585,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.250934114772157},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB31*Bilans!F31+BC31","v":7.013850000000001},{"v":0.3651703415385273,"d":"36.52%"},2.56125,null,4.4526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W31<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM31*Bilans!F31+BN31","v":3.5450000000000004},3.41122641509434,191.26746509433963,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":21.203605741309218},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F31*BT31+BU31","v":3.06531},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9948031357350477},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC31*Bilans!F31+CD31","v":7.116750000000001},{"v":0.3598903994098429,"d":"35.99%"},2.56125,null,4.5555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN31*Bilans!F31+CO31","v":3.06531},2.949637924528302,165.3861984283019,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":24.521755500403277}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.704814814814815},{"v":0.45629522731039057,"d":"45.63%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.059375},null,3.6454398148148144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},3.4337962962962965,233.5839930555556,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.555461776998786},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.641574074074074},{"v":0.46064004795828745,"d":"46.06%"},3.059375,null,3.582199074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.920347222222222},2.920347222222222,198.65661979166666,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.04856728414145},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.704814814814815},{"v":0.45629522731039057,"d":"45.63%"},3.059375,null,3.6454398148148144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W37<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},3.4337962962962965,233.5839930555556,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.555461776998786},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.7779305555555553},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.304618245996471},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.617037037037037},{"v":0.4623481753050487,"d":"46.23%"},3.059375,null,3.557662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.7779305555555553},2.7779305555555553,188.96872604166666,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":31.589072601006954}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.676814814814814},{"v":0.47590057357134147,"d":"47.59%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.1775},null,3.499314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},3.3462962962962965,237.11855555555556,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":27.31658882125069},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.596074074074074},{"v":0.4817259424798141,"d":"48.17%"},3.1775,null,3.4185740740740735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.854722222222222},2.854722222222222,202.28561666666667,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":32.02041841004184},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.676814814814814},{"v":0.47590057357134147,"d":"47.59%"},3.1775,null,3.499314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W44<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},3.3462962962962965,237.11855555555556,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":27.31658882125069},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.7154555555555553},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.380648223543421},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.547037037037037},{"v":0.4853340498953443,"d":"48.53%"},3.1775,null,3.3695370370370368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.7154555555555553},2.7154555555555553,192.41718066666664,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":33.66263896788344}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R61*Bilans!F61+S61","v":6.639333333333333},{"v":0.5024036047795963,"d":"50.24%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.335625},null,3.3037083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},3.1682389937106925,236.52488207547177,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":30.396996625310166},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":6.535166666666666},{"v":0.5104116191884931,"d":"51.04%"},3.335625,null,3.1995416666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.7668749999999998},2.714669811320755,202.66367476415095,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":35.475750899202446},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB61*Bilans!F61+BC61","v":6.639333333333333},{"v":0.5024036047795963,"d":"50.24%"},3.335625,null,3.3037083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W61<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},3.1682389937106925,236.52488207547177,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":30.396996625310166},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.6318249999999996},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.4880738650936145},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC61*Bilans!F61+CD61","v":6.453333333333333},{"v":0.5168840392561983,"d":"51.69%"},3.335625,null,3.1177083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN61*Bilans!F61+CO61","v":2.6318249999999996},2.582167924528302,192.7717464056604,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":37.29616075127745}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R71*Bilans!F71+S71","v":7.166108333333334},{"v":0.3442419351275041,"d":"34.42%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.466875},null,4.699233333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC71*Bilans!F71+AD71","v":4.073},3.919301886792453,210.87803801886795,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.709391112202304},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":7.274225},{"v":0.33912547384772945,"d":"33.91%"},2.466875,null,4.8073500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3096083333333337},3.184717452830189,171.35372254952833,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.79422539927937},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB71*Bilans!F71+BC71","v":7.166108333333334},{"v":0.3442419351275041,"d":"34.42%"},2.466875,null,4.699233333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W71<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM71*Bilans!F71+BN71","v":3.6149074074074075},3.478495807127883,187.16046690251574,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.953581619323273},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F71*BT71+BU71","v":3.1314983333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.931504035075861},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC71*Bilans!F71+CD71","v":7.311791666666667},{"v":0.3373831083352803,"d":"33.74%"},2.466875,null,4.844916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN71*Bilans!F71+CO71","v":3.1314983333333335},3.0133285849056604,162.13214451084906,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.033813951681278}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R77*Bilans!F77+S77","v":6.8747},{"v":0.3851077137911473,"d":"38.51%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.6475},null,4.2272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC77*Bilans!F77+AD77","v":3.7840000000000003},3.6412075471698118,211.69980679245285,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.597727272727273},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.8913},{"v":0.38418005311044356,"d":"38.42%"},2.6475,null,4.2438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1627},3.043352830188679,176.94053354716982,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":24.644069940240932},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB77*Bilans!F77+BC77","v":6.8747},{"v":0.3851077137911473,"d":"38.51%"},2.6475,null,4.2272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W77<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM77*Bilans!F77+BN77","v":3.4811111111111113},3.349748427672956,194.75437358490566,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":22.38992020427705},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F77*BT77+BU77","v":3.00482},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.055091486345272},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC77*Bilans!F77+CD77","v":6.9385},{"v":0.3815666210275996,"d":"38.16%"},2.6475,null,4.291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN77*Bilans!F77+CO77","v":3.00482},2.891430566037736,168.10777310943396,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":25.93892479416404}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R94*Bilans!F94+S94","v":6.731333333333333},{"v":0.43787758740219873,"d":"43.79%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.9475000000000002},null,3.7838333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.5166666666666666,229.779,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":23.96832227488152},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":6.684666666666667},{"v":0.4409344769123367,"d":"44.09%"},2.9475000000000002,null,3.7371666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.9825},2.9825,194.87655,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":28.261056160938814},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB94*Bilans!F94+BC94","v":6.731333333333333},{"v":0.43787758740219873,"d":"43.79%"},2.9475000000000002,null,3.7838333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W94<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.5166666666666666,229.779,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":23.96832227488152},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.8370999999999995},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.2356984244475},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC94*Bilans!F94+CD94","v":6.683333333333334},{"v":0.44102244389027434,"d":"44.10%"},2.9475000000000002,null,3.7358333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN94*Bilans!F94+CO94","v":2.8370999999999995},2.8370999999999995,185.37611399999997,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":29.70942159247119}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R104*Bilans!F104+S104","v":10.34515},{"v":0.13575201906207257,"d":"13.58%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.4043750000000002},null,8.940775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC104*Bilans!F104+AD104","v":5.2226},5.025520754716981,142.24736496226413,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.265605254088002},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ104*Bilans!F104+AK104","v":10.34515},{"v":0.13575201906207257,"d":"13.58%"},1.4043750000000002,null,8.940775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU104*Bilans!F104+AV104","v":5.2226},5.025520754716981,142.24736496226413,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.265605254088002},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB104*Bilans!F104+BC104","v":10.34515},{"v":0.13575201906207257,"d":"13.58%"},1.4043750000000002,null,8.940775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W104<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM104*Bilans!F104+BN104","v":4.191944444444444},4.03375786163522,114.17551627358489,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.051968723079982},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.8757274999999995},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3685875748488514},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC104*Bilans!F104+CD104","v":10.1325625},{"v":0.13860018134603166,"d":"13.86%"},1.4043750000000002,null,8.7281875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN104*Bilans!F104+CO104","v":4.1398874999999995},3.983665330188679,112.75764717099055,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.165792548710565}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.8233791666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4010174245949543},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.235221666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.167537078932902},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.462776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.0570153260339414},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.257656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.1561156097602994},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.6353124999999995},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9804489988539071},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.8468425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8940165685185768},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.439273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.067906008641054},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":5.062111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8134724408489606},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.922694166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8648324858694418},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.400871666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6997256307083766},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.642790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.9772590085453277},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.899368333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5560988026684213},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.298253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.1357512664058893},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R250*Bilans!F250+S250","v":10.637533333333334},{"v":0.11257309025275283,"d":"11.26%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.1975},null,9.440033333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC250*Bilans!F250+AD250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ250*Bilans!F250+AK250","v":10.637533333333334},{"v":0.11257309025275283,"d":"11.26%"},1.1975,null,{"$f":"AL250-AN250","v":9.440033333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU250*Bilans!F250+AV250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB250*Bilans!F250+BC250","v":10.637533333333334},{"v":0.11257309025275283,"d":"11.26%"},1.1975,null,{"$f":"BD250-BF250","v":9.440033333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W250<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM250*Bilans!F250+BN250","v":4.345185185185185},4.181215932914046,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F250*BT250+BU250","v":4.052536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2652478571034935},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC250*Bilans!F250+CD250","v":10.484250000000001},{"v":0.11421894746882227,"d":"11.42%"},1.1975,null,{"$f":"CE250-CG250","v":9.286750000000001},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN250*Bilans!F250+CO250","v":4.33435},4.170789622641509,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A08'!$C$39+'251.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W260<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.938719166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8587815363058877},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R277*Bilans!F277+S277","v":11.163116666666667},{"v":0.07396007984627953,"d":"7.40%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A08'!$C$39+'251.A08'!$C$40)","v":0.8256250000000005},null,10.337491666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC277*Bilans!F277+AD277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ277*Bilans!F277+AK277","v":11.163116666666667},{"v":0.07396007984627953,"d":"7.40%"},0.8256250000000005,null,10.337491666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU277*Bilans!F277+AV277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB277*Bilans!F277+BC277","v":11.163116666666667},{"v":0.07396007984627953,"d":"7.40%"},0.8256250000000005,null,10.337491666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W277<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM277*Bilans!F277+BN277","v":4.620648148148147},4.446284067085953,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.370365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1005106551911465},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC277*Bilans!F277+CD277","v":11.1164375},{"v":0.07427064650882988,"d":"7.43%"},0.8256250000000005,null,10.2908125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN277*Bilans!F277+CO277","v":4.6839125},4.50716108490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R286*Bilans!F286+S286","v":10.702900000000001},{"v":0.10756430500144817,"d":"10.76%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.1512499999999999},null,9.551650000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ286*Bilans!F286+AK286","v":10.702900000000001},{"v":0.10756430500144817,"d":"10.76%"},1.1512499999999999,null,9.551650000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB286*Bilans!F286+BC286","v":10.702900000000001},{"v":0.10756430500144817,"d":"10.76%"},1.1512499999999999,null,9.551650000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W286<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.379444444444444},4.214182389937107,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":4.092065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.243366124438395},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC286*Bilans!F286+CD286","v":10.562875},{"v":0.10899021336520595,"d":"10.90%"},1.1512499999999999,null,9.411625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.377825},4.212624056603773,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R292*Bilans!F292+S292","v":9.45491666666667},{"v":0.17490899796402218,"d":"17.49%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.6537499999999998},null,7.80116666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.025083333333333},4.835457547169811,165.80783929245277,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.147862341566865},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ292*Bilans!F292+AK292","v":9.423333333333336},{"v":0.17549522461973818,"d":"17.55%"},1.6537499999999998,null,7.769583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.9406666666666665},3.791962264150943,130.02638603773582,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.665226845263565},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB292*Bilans!F292+BC292","v":9.45491666666667},{"v":0.17490899796402218,"d":"17.49%"},1.6537499999999998,null,7.80116666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W292<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM292*Bilans!F292+BN292","v":5.453888888888891},5.248081761006291,179.95672358490566,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.428622497588213},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F292*BT292+BU292","v":3.6914999999999996},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4867939861844786},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC292*Bilans!F292+CD292","v":9.423333333333336},{"v":0.17549522461973818,"d":"17.55%"},1.6537499999999998,null,7.769583333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.9406666666666665},3.791962264150943,130.02638603773582,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.665226845263565}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R309*Bilans!F309+S309","v":8.3315},{"v":0.22594970893596591,"d":"22.59%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.8825},null,6.449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.9285},4.742518867924528,188.65740056603775,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.820452470325659},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ309*Bilans!F309+AK309","v":8.61},{"v":0.2186411149825784,"d":"21.86%"},1.8825,null,6.727499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7779999999999996},3.6354339622641505,144.6175630188679,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.115563790365275},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB309*Bilans!F309+BC309","v":8.3315},{"v":0.22594970893596591,"d":"22.59%"},1.8825,null,6.449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W309<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM309*Bilans!F309+BN309","v":5.284444444444445},5.0850314465408815,202.28255094339627,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.091619007569385},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F309*BT309+BU309","v":3.5389999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.5939530940943776},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC309*Bilans!F309+CD309","v":8.61},{"v":0.2186411149825784,"d":"21.86%"},1.8825,null,6.727499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7779999999999996},3.6354339622641505,144.6175630188679,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":14.115563790365275}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R315*Bilans!F315+S315","v":10.173166666666667},{"v":0.14818394796769283,"d":"14.82%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.5075000000000005},null,8.665666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.086833333333333},4.894877358490565,150.66432509433966,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.111786484522716},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ315*Bilans!F315+AK315","v":9.943333333333332},{"v":0.15160911833724447,"d":"15.16%"},1.5075000000000005,null,8.435833333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.044666666666666},3.892037735849056,119.79692150943399,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.201905195900684},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB315*Bilans!F315+BC315","v":10.173166666666667},{"v":0.14818394796769283,"d":"14.82%"},1.5075000000000005,null,8.665666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W315<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM315*Bilans!F315+BN315","v":5.562222222222223},5.3523270440251585,164.74462641509444,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.418492867382672},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F315*BT315+BU315","v":3.7889999999999993},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4228028503562955},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC315*Bilans!F315+CD315","v":9.943333333333332},{"v":0.15160911833724447,"d":"15.16%"},1.5075000000000005,null,8.435833333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.044666666666666},3.892037735849056,119.79692150943399,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.201905195900684}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.478691666666666},{"v":0.30394688019183397,"d":"30.39%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.2731250000000003},null,5.205566666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.383},4.217603773584906,207.3163134905661,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":15.034591536820072},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.684975},{"v":0.29578821011128864,"d":"29.58%"},2.2731250000000003,null,5.411849999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.467191666666667},3.3363542452830193,163.99849292688685,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.005760581224198},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.478691666666666},{"v":0.30394688019183397,"d":"30.39%"},2.2731250000000003,null,5.205566666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W325<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.758425925925926},3.616598532494759,177.77390086477993,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":17.533035372952863},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F325*BT325+BU325","v":3.267381666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.809589125645458},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.712208333333334},{"v":0.29474372342552124,"d":"29.47%"},2.2731250000000003,null,5.4390833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN325*Bilans!F325+CO325","v":3.267381666666667},3.144084245283019,154.54746107688686,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.168018746677088}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R342*Bilans!F342+S342","v":6.767481481481481},{"v":0.4130044548549162,"d":"41.30%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.795},null,3.9724814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.6296296296296298,223.87555555555556,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.921575510204082},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":6.743407407407408},{"v":0.41447888747308753,"d":"41.45%"},2.795,null,3.948407407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.067222222222222},3.067222222222222,189.18626666666665,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":25.941126607498646},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB342*Bilans!F342+BC342","v":6.767481481481481},{"v":0.4130044548549162,"d":"41.30%"},2.795,null,3.9724814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W342<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.6296296296296298,223.87555555555556,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.921575510204082},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.9177555555555554},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.1462539699464585},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC342*Bilans!F342+CD342","v":6.773703703703704},{"v":0.41262507518180325,"d":"41.26%"},2.795,null,3.9787037037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN342*Bilans!F342+CO342","v":2.9177555555555554},2.9177555555555554,179.96716266666667,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":27.270002056375144}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.705703703703703},{"v":0.45567551669667616,"d":"45.57%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.055625},null,3.650078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},3.4365740740740742,233.46365972222225,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":25.501021689343933},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.643018518518518},{"v":0.4599753849070174,"d":"46.00%"},3.055625,null,3.5873935185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.922430555555555},2.922430555555555,198.53531979166664,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.987419147874444},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.705703703703703},{"v":0.45567551669667616,"d":"45.57%"},3.055625,null,3.650078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W352<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},3.4365740740740742,233.46365972222225,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":25.501021689343933},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.7799138888888884},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.302260561628109},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.619259259259259},{"v":0.4616264268128917,"d":"46.16%"},3.055625,null,3.563634259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.7799138888888884},2.7799138888888884,188.85345004166663,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":31.524771450754375}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.775037037037037},{"v":0.40783909887058156,"d":"40.78%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.763125},null,4.011912037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.653240740740741,222.53715972222224,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.509765048789756},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.755685185185185},{"v":0.4090073655384902,"d":"40.90%"},2.763125,null,3.992560185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.0849305555555553},3.0849305555555553,187.91854479166665,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":25.47232379623168},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.775037037037037},{"v":0.40783909887058156,"d":"40.78%"},2.763125,null,4.011912037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W358<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.653240740740741,222.53715972222224,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.509765048789756},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.9346138888888884},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.128179838157775},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.792592592592593},{"v":0.40678503271537625,"d":"40.68%"},2.763125,null,4.029467592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.9346138888888884},2.9346138888888884,178.76200504166664,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":26.77706607248162}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R369*Bilans!F369+S369","v":6.807141666666666},{"v":0.3950813912349408,"d":"39.51%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.689375},null,4.117766666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC369*Bilans!F369+AD369","v":3.7170000000000005},3.5767358490566044,211.54604179245285,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":21.3314746237478},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.802525000000001},{"v":0.39534952094994136,"d":"39.53%"},2.689375,null,4.113150000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1286416666666668},3.010579716981132,178.06073736084906,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":25.34297616158362},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB369*Bilans!F369+BC369","v":6.807141666666666},{"v":0.3950813912349408,"d":"39.51%"},2.689375,null,4.117766666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W369<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM369*Bilans!F369+BN369","v":3.450092592592593},3.319900419287212,196.35551029874216,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.981728474970673},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F369*BT369+BU369","v":2.975451666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0852458814376083},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC369*Bilans!F369+CD369","v":6.851958333333334},{"v":0.39249727875850576,"d":"39.25%"},2.689375,null,4.162583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN369*Bilans!F369+CO369","v":2.975451666666667},2.8631704716981132,169.3422175485849,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":26.64774967267286}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R370*Bilans!F370+S370","v":6.747333333333333},{"v":0.4268352929552416,"d":"42.68%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.88},null,3.867333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.566666666666667},3.566666666666667,227.268,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":23.046392523364485},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":6.710666666666667},{"v":0.42916749453606196,"d":"42.92%"},2.88,null,3.8306666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.0199999999999996},3.0199999999999996,192.43439999999998,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":27.218145695364246},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB370*Bilans!F370+BC370","v":6.747333333333333},{"v":0.4268352929552416,"d":"42.68%"},2.88,null,3.867333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W370<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.566666666666667},3.566666666666667,227.268,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":23.046392523364485},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.8728},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.195488721804512},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC370*Bilans!F370+CD370","v":6.723333333333333},{"v":0.4283589489340605,"d":"42.84%"},2.88,null,3.843333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN370*Bilans!F370+CO370","v":2.8728},2.8728,183.054816,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":28.612781954887218}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R371*Bilans!F371+S371","v":6.928141666666667},{"v":0.37735588066545017,"d":"37.74%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.614375},null,4.313766666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC371*Bilans!F371+AD371","v":3.837},3.6922075471698115,211.72964179245284,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":20.035452789403486},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.961525},{"v":0.3755463063050122,"d":"37.55%"},2.614375,null,4.34715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1896416666666667},3.069277830188679,176.0077371721698,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":24.10177706051866},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB371*Bilans!F371+BC371","v":6.928141666666667},{"v":0.37735588066545017,"d":"37.74%"},2.614375,null,4.313766666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W371<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM371*Bilans!F371+BN371","v":3.5056481481481483},3.3733595387840674,193.44530275157234,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.92919229317146},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F371*BT371+BU371","v":3.028051666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.0316523661254133},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC371*Bilans!F371+CD371","v":7.006958333333333},{"v":0.3731112525049504,"d":"37.31%"},2.614375,null,4.3925833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN371*Bilans!F371+CO371","v":3.028051666666667},2.913785566037736,167.09103328443396,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":25.38795265589628}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9227884659550396},{"$f":"SUM(AF7:AF372)/229","v":3.79176290396446},{"$f":"SUM(AG7:AG372)/Z373","v":3.53398679157396},{"$f":"SUM(AH7:AH372)","v":4488.56562154281},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3880428243571084},{"$f":"SUM(AX7:AX372)/229","v":3.265903608242242},{"$f":"SUM(AY7:AY372)/AR373","v":2.9540067908228482},{"$f":"SUM(AZ7:AZ372)","v":5382.1960181102795},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11616.805162958366},{"$f":"SUM(BK7:BK372)","v":26.31963704163007},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6755193271874504},{"$f":"SUM(BP7:BP372)/229","v":3.5566223493205675},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3251172117194634},{"$f":"SUM(BR7:BR372)","v":5042.073598775882},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1359.1345829834459},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":960.8554997935591},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11641.520069602188},{"$f":"SUM(CL7:CL372)","v":26.31963704163007},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0634287918971372},{"$f":"SUM(CQ7:CQ372)/229","v":2.9458443327117254},{"$f":"SUM(CR7:CR372)/CK373","v":2.7398428481618846},{"$f":"SUM(CS7:CS372)","v":5985.5907050450005}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.723656391735468},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A04","index":58,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5962.185797024556},null,null,"COP",{"$f":"K13","v":3.438973030205774},{"$f":"L13","v":2.9214540173145136},{"$f":"M13","v":3.2213418546655332},{"$f":"N13","v":2.9150319431239513},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9864956957391603},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9785770081452363},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9816715627681109},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9819912636725459},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.438973030205774},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.013504304260839706},{"$f":"1-L3","v":0.021422991854763707},{"$f":"1-M3","v":0.01832843723188915},{"$f":"1-N3","v":0.018008736327454145}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9864956957391603},null,null,"COP-Inst",{"$f":"K14","v":3.452662197141998},{"$f":"L14","v":2.9433460009565247},{"$f":"M14","v":3.240012495567269},{"$f":"N14","v":2.9333709416401943}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.013504304260839706},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.452662197141998},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R7*Bilans!F7+S7","v":4.427033333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5977479275060048,"d":"59.77%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":1.780783333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC7*Bilans!F7+AD7","v":3.856},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7832452830188683},{"$f":"AF7*Z7","v":219.84438339622645},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.814179201244812},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ7*Bilans!F7+AK7","v":4.431699999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5971184872622246,"d":"59.71%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":1.785449999999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.159416666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0998050314465417},{"$f":"AX7*AR7","v":180.12967037735854},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":24.1827789940126},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB7*Bilans!F7+BC7","v":4.427033333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5977479275060048,"d":"59.77%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":1.780783333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W7<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM7*Bilans!F7+BN7","v":3.4917685185185183},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.425886093640811},{"$f":"BP7*BJ7","v":199.07824090146752},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":21.88102521538751},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.897983333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.1677200812058968},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC7*Bilans!F7+CD7","v":4.375966666666666},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.6047235277538678,"d":"60.47%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":1.7297166666666657},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.897983333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.515230817610062},{"$f":"CQ7*CK7","v":146.1600628113207},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":29.803189224290666}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R8*Bilans!F8+S8","v":4.266333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.730135166809907,"d":"73.01%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":1.1513333333333335},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC8*Bilans!F8+AD8","v":3.5332962962962964},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.0666345213137665},{"$f":"AF8*Z8","v":212.70177039832285},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":29.176740618464237},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":4.1317407407407405},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.753919520962378,"d":"75.39%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":1.0167407407407403},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU8*Bilans!F8+AV8","v":2.9355555555555557},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5478406708595385},{"$f":"AX8*AR8","v":176.7182289308176},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":35.11773755060396},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB8*Bilans!F8+BC8","v":4.266333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.730135166809907,"d":"73.01%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":1.1513333333333335},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W8<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM8*Bilans!F8+BN8","v":3.5332962962962964},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0666345213137665},{"$f":"BP8*BJ8","v":212.70177039832285},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":29.176740618464237},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.7112148148148147},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.3859360570907127},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC8*Bilans!F8+CD8","v":4.051},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.7689459392742533,"d":"76.89%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":0.9359999999999999},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN8*Bilans!F8+CO8","v":2.7112148148148147},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.3531298392732354},{"$f":"CQ8*CK8","v":163.2130856519916},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":38.02357120575811}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11455.001901481932},null,{"$f":"F9/F11","v":3390.741389052521},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R9*Bilans!F9+S9","v":4.210916666666667},{"v":0.767944430151788,"d":"76.79%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.23375},null,0.9771666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC9*Bilans!F9+AD9","v":3.465564814814815},3.0078487071977635,217.19675514675052,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":30.969277070715183},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":4.069287037037037},{"v":0.7946723764059134,"d":"79.47%"},3.23375,null,0.8355370370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU9*Bilans!F9+AV9","v":2.882777777777778},2.5020335429769394,180.6718421383648,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":37.23007641582947},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB9*Bilans!F9+BC9","v":4.210916666666667},{"v":0.767944430151788,"d":"76.79%"},3.23375,null,0.9771666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W9<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM9*Bilans!F9+BN9","v":3.465564814814815},3.0078487071977635,217.19675514675052,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":30.969277070715183},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.6686407407407406},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4399534788829937},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC9*Bilans!F9+CD9","v":3.97975},{"v":0.8125510396381682,"d":"81.26%"},3.23375,null,0.746,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN9*Bilans!F9+CO9","v":2.6686407407407406},1.9637167714884698,141.79998806918243,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":47.436015902330425}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":188.12289851806287},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":3.856541666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.993125},null,-0.13658333333333283,0.03420462252830373,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":87.34170496165285},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":3.093295038347148},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC10*Bilans!F10+AD10","v":3.032439814814815},2.2314179769392037,194.89585058795222,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":54.48326611997497},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":3.6699120370370375},{"v":1,"d":"100.00%"},3.993125,null,-0.32321296296296254,0.08094236042271717,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.11497763517157},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":7.320022364828428},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.5452777777777778},1.8729402515723272,155.6693871214466,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":66.68882004514857},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":3.856541666666667},{"v":1,"d":"100.00%"},3.993125,null,-0.13658333333333283,0.03420462252830373,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":87.34170496165285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":3.093295038347148},null,{"$f":"IF(Bilans!W10<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W10<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM10*Bilans!F10+BN10","v":3.032439814814815},2.2314179769392037,194.89585058795222,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":54.48326611997497},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.396390740740741},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.8307609205510444},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":3.5241250000000006},{"v":1,"d":"100.00%"},3.993125,null,-0.4689999999999994,0.11745187040225373,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.31754812959775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":3.093295038347148},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN10*Bilans!F10+CO10","v":2.396390740740741},1.7633818658280926,159.26432653778863,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":70.06205029479592}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.378317773943479},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":3.904666666666667},{"v":0.9962438108246542,"d":"99.62%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.89},null,0.014666666666666828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC11*Bilans!F11+AD11","v":3.0912592592592594},2.274700209643606,200.08263044025162,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":49.88279313421171},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":3.7241481481481484},{"v":1,"d":"100.00%"},3.89,null,-0.1658518518518517,0.04263543749404928,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":84.20978691802344},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":3.750213081976575},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.591111111111111},1.9066666666666667,160.55999372369803,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":61.811878961895005},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":3.904666666666667},{"v":0.9962438108246542,"d":"99.62%"},3.89,null,0.014666666666666828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W11<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM11*Bilans!F11+BN11","v":3.0912592592592594},2.274700209643606,200.08263044025162,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":49.88279313421171},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.4333629629629634},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.772556802961303},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":3.5860000000000003},{"v":1,"d":"100.00%"},3.89,null,-0.3039999999999998,0.07814910025706936,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.88185089974294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN11*Bilans!F11+CO11","v":2.4333629629629634},1.79058784067086,157.3601736367292,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":63.31305568242561}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":3.8384583333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.031875},null,-0.1934166666666668,0.04797189066294634,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":86.98204820957992},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":4.382951790420093},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC12*Bilans!F12+AD12","v":3.0103379629629625},2.2151543501048216,192.67866247247827,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":56.30819458676128},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":3.649532407407407},{"v":1,"d":"100.00%"},4.031875,null,-0.3823425925925932,0.09482997181028507,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":82.7008596255533},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":8.664140374446697},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU12*Bilans!F12+AV12","v":2.5280555555555555},1.8602672955974844,153.84570447921524,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":68.5255474451342},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":2.6334583333333335},{"v":1,"d":"100.00%"},4.031875,null,-1.3984166666666669,0.3468402831602336,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":59.675937529065266},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":31.689062470934743},null,{"$f":"IF(Bilans!W12<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W12<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM12*Bilans!F12+BN12","v":3.0103379629629625},2.2151543501048216,132.1914126140925,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":75.6313038488442},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.3824981481481484},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.853098482840529},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":3.500875},{"v":1,"d":"100.00%"},4.031875,null,-0.5310000000000001,0.13170051154859713,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.23329948845141},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":31.689062470934743},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN12*Bilans!F12+CO12","v":2.3824981481481484},1.7531590146750526,159.94648143672745,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":108.00968440310064}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11342.235302937257},null,{"$f":"F13/F15","v":4136.6762114646035},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.438973030205774},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9214540173145136},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.2213418546655332},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9150319431239513},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R13*Bilans!F13+S13","v":3.8620833333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.98125},null,-0.11916666666666664,0.02993197278911564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":87.45163265306122},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":2.698367346938775},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC13*Bilans!F13+AD13","v":3.0392129629629627},2.236401991614256,195.5770054352244,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":53.92469000430182},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":3.6761574074074077},{"v":1,"d":"100.00%"},3.98125,null,-0.30509259259259247,0.07663236234664803,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.24159253444968},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":6.90840746555032},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU13*Bilans!F13+AV13","v":2.5505555555555555},1.8768238993710693,156.22981029036353,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":66.12640604052916},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB13*Bilans!F13+BC13","v":3.8620833333333335},{"v":1,"d":"100.00%"},3.98125,null,-0.11916666666666664,0.02993197278911564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":87.45163265306122},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":2.698367346938775},null,{"$f":"IF(Bilans!W13<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W13<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM13*Bilans!F13+BN13","v":3.0392129629629627},2.236401991614256,195.5770054352244,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":53.92469000430182},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.4006481481481483},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.8239672927835846},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC13*Bilans!F13+CD13","v":3.5312500000000004},{"v":1,"d":"100.00%"},3.98125,null,-0.44999999999999973,0.11302982731554152,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.03697017268446},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":2.698367346938775},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN13*Bilans!F13+CO13","v":2.4006481481481483},1.7665146750524112,159.05162910730334,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":69.23052684865382}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":300.88949706273496},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.452662197141998},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9433460009565247},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.240012495567269},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9333709416401943},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.063916666666667},{"v":0.8732339491869502,"d":"87.32%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.54875},null,0.5151666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC14*Bilans!F14+AD14","v":3.285898148148148},2.4179250524109017,192.87788143081758,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":42.55851516050739},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":3.9036203703703705},{"v":0.9090919872577925,"d":"90.91%"},3.54875,null,0.3548703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.742777777777778},2.0182704402515728,160.99743301886792,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":50.98588273788191},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.063916666666667},{"v":0.8732339491869502,"d":"87.32%"},3.54875,null,0.5151666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W14<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM14*Bilans!F14+BN14","v":3.285898148148148},2.4179250524109017,192.87788143081758,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":42.55851516050739},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.5557074074074078},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.591960477710744},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.7907500000000005},{"v":0.9361603904240584,"d":"93.62%"},3.54875,null,0.24200000000000044,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN14*Bilans!F14+CO14","v":2.5557074074074078},1.8806148846960171,150.01664935220126,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":54.71790148924259}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.741871667766209},{"$nulls":4},{"$f":"F11","v":3.378317773943479},{"$f":"F15","v":2.741871667766209},{"$f":"F28","v":3.110754657907415},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":3.8997083333333338},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.900625},null,-9.166666666660106E-4,2.3500507397301987E-4,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.19426902739947},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0.02073097260052995},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC15*Bilans!F15+AD15","v":3.0851990740740742},2.2702408280922435,200.2222303497535,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":50.14063644010946},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":3.7185601851851855},{"v":1,"d":"100.00%"},3.900625,null,-0.1820648148148143,0.0466758057528766,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":84.09749379550999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":4.1175062044900095},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.586388888888889},1.9031918238993712,160.05366260204272,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":62.31359700674},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":3.8997083333333338},{"v":1,"d":"100.00%"},3.900625,null,-9.166666666660106E-4,2.3500507397301987E-4,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.19426902739947},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0.02073097260052995},null,{"$f":"IF(Bilans!W15<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W15<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM15*Bilans!F15+BN15","v":3.0851990740740742},2.2702408280922435,200.2222303497535,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":50.14063644010946},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.429553703703704},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.778471735778328},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":3.5796250000000005},{"v":1,"d":"100.00%"},3.900625,null,-0.3209999999999993,0.0822945040858835,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.13270549591412},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0.02073097260052995},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN15*Bilans!F15+CO15","v":2.429553703703704},1.7877848008385748,157.5623113423776,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":63.620073671193644}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.706901119706598},{"$f":"F19","v":3.706901119706598},{"$f":"F19","v":3.706901119706598},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.2908333333333335},{"v":0.7137308215187415,"d":"71.37%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0625},null,1.2283333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC16*Bilans!F16+AD16","v":3.5632407407407407},3.0926240391334727,210.60769706498948,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":28.405974631373084},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":4.159351851851851},{"v":0.7362926025689545,"d":"73.63%"},3.0625,null,1.0968518518518513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.958888888888889},2.568092243186583,174.88708176100627,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":34.207883394014594},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.2908333333333335},{"v":0.7137308215187415,"d":"71.37%"},3.0625,null,1.2283333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W16<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM16*Bilans!F16+BN16","v":3.5632407407407407},3.0926240391334727,210.60769706498948,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":28.405974631373084},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.7300370370370373},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.3625917434304244},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.0825000000000005},{"v":0.7501530924678504,"d":"75.02%"},3.0625,null,1.0200000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN16*Bilans!F16+CO16","v":2.7300370370370373},2.369466107617051,161.36064192872115,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":37.07544063094824}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":699.5751249385238},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.252916666666667},{"v":0.7391985892034878,"d":"73.92%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.14375},null,1.1091666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC17*Bilans!F17+AD17","v":3.5168981481481483},3.0524021663172607,213.82077175052416,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":29.604388634353924},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":4.11662037037037},{"v":0.7636725559216815,"d":"76.37%"},3.14375,null,0.9728703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.9227777777777777},2.5367505241090145,177.6993742138365,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":35.6221469715627},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.252916666666667},{"v":0.7391985892034878,"d":"73.92%"},3.14375,null,1.1091666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W17<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM17*Bilans!F17+BN17","v":3.5168981481481483},3.0524021663172607,213.82077175052416,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":29.604388634353924},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.7009074074074073},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.3988577227132173},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":4.03375},{"v":0.7793616361946079,"d":"77.94%"},3.14375,null,0.8900000000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN17*Bilans!F17+CO17","v":2.7009074074074073},2.3441837875611458,164.2100743186583,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":38.54838536103601}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5962.185797024556},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.240375},{"v":0.7477227839518911,"d":"74.77%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.1706250000000002},null,1.06975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC18*Bilans!F18+AD18","v":3.5015694444444443},3.0390980083857437,214.84903370283013,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":30.007768669638995},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":4.102486111111111},{"v":0.7728545360367528,"d":"77.29%"},3.1706250000000002,null,0.931861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.9108333333333336},2.5263836477987422,178.60269198113207,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":36.097664770534855},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.240375},{"v":0.7477227839518911,"d":"74.77%"},3.1706250000000002,null,1.06975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W18<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM18*Bilans!F18+BN18","v":3.5015694444444443},3.0390980083857437,214.84903370283013,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":30.007768669638995},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.6912722222222225},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.411026177210695},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.017625},{"v":0.7891789303381974,"d":"78.92%"},3.1706250000000002,null,0.8469999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN18*Bilans!F18+CO18","v":2.6912722222222225},2.335821174004193,165.1308778962264,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":39.04260780531664}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.706901119706598},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6384.234227537358},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.2071250000000004},{"v":0.7705677867902664,"d":"77.06%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.241875},null,0.9652500000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC19*Bilans!F19+AD19","v":3.4609305555555556},3.0038265199161422,217.4920591745283,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":31.09448877314244},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":4.065013888888889},{"v":0.7975065002511266,"d":"79.75%"},3.241875,null,0.8231388888888893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.879166666666667},2.4988993710691823,180.93280896226415,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":37.37743547473731},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.2071250000000004},{"v":0.7705677867902664,"d":"77.06%"},3.241875,null,0.9652500000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W19<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM19*Bilans!F19+BN19","v":3.4609305555555556},3.0038265199161422,217.4920591745283,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":31.09448877314244},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.6657277777777777},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.4437124737668054},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.9748750000000004},{"v":0.8155916852731216,"d":"81.56%"},3.241875,null,0.7330000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN19*Bilans!F19+CO19","v":2.6657277777777777},1.9615732704402518,142.02771264622643,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":47.616090312566776}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7145.582562554907},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.9924583333333334},{"v":0.9272169402728061,"d":"92.72%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.7018750000000002},null,0.2905833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC20*Bilans!F20+AD20","v":3.198560185185185},2.35365749475891,196.40094965015723,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":45.73479796431732},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":3.823087962962963},{"v":0.9682944875615626,"d":"96.83%"},3.7018750000000002,null,0.12121296296296258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.6747222222222224},1.9681918238993714,164.23576674528303,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":54.691848981841694},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.9924583333333334},{"v":0.9272169402728061,"d":"92.72%"},3.7018750000000002,null,0.2905833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W20<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM20*Bilans!F20+BN20","v":3.198560185185185},2.35365749475891,196.40094965015723,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":45.73479796431732},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5008092592592597},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.6708117446426596},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.698875},{"v":1,"d":"100.00%"},3.7018750000000002,null,-3.0000000000001137E-3,8.1040013506671982E-4,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.44418959986493},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN20*Bilans!F20+CO20","v":2.5008092592592597},1.8402181341719082,153.55551089295037,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":58.4946983104613}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R21*Bilans!F21+S21","v":3.7625625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.1475},null,-0.38493749999999993,0.09281193490054249,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":85.40268444846295},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":8.73731555153707},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC21*Bilans!F21+AD21","v":2.9536875},2.1734681603773587,185.62001545948883,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":61.95946318786579},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ21*Bilans!F21+AK21","v":3.4241875000000004},{"v":1,"d":"100.00%"},4.1475,null,-0.7233124999999996,0.1743972272453284,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":77.7222450271248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":16.41775497287522},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU21*Bilans!F21+AV21","v":2.3396000000000003},1.7215924528301891,133.80603045571675,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":79.4166685614369},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB21*Bilans!F21+BC21","v":3.5749999999999993},{"v":1,"d":"100.00%"},4.1475,null,-0.5725000000000007,0.1380349608197711,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":81.14538878842676},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":12.994611211573254},null,{"$f":"IF(Bilans!W21<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W21<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM21*Bilans!F21+BN21","v":2.268},1.6689056603773584,135.42399866252686,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":79.48531852425924},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F21*BT21+BU21","v":2.3396000000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.923747649170798},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC21*Bilans!F21+CD21","v":3.1690625},{"v":1,"d":"100.00%"},4.1475,null,-0.9784375000000001,0.23591018685955398,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":93.90408981314046},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":12.994611211573254},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN21*Bilans!F21+CO21","v":1.7199375},1.2656143867924528,118.84636704616118,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":112.47646411550951}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.359958333333333},{"v":0.6684410210342225,"d":"66.84%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.914375},null,1.445583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC22*Bilans!F22+AD22","v":3.6477268518518517},3.165951607267645,204.34634649109015,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":26.29953338795967},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":4.237254629629629},{"v":0.6877979386985154,"d":"68.78%"},2.914375,null,1.3228796296296292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.0247222222222225},2.625230607966457,169.44550959119496,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":31.716470830155682},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.359958333333333},{"v":0.6684410210342225,"d":"66.84%"},2.914375,null,1.445583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W22<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM22*Bilans!F22+BN22","v":3.6477268518518517},3.165951607267645,204.34634649109015,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":26.29953338795967},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7831425925925926},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.2984296329023213},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.171375},{"v":0.6986605136196098,"d":"69.87%"},2.914375,null,1.2570000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN22*Bilans!F22+CO22","v":2.7831425925925926},2.415557721872816,155.91217315828092,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":34.46949300613069}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.143541666666667},{"v":0.8152747750012569,"d":"81.53%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.378125},null,0.7654166666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC23*Bilans!F23+AD23","v":3.3832175925925925},2.4895374737945493,188.39574832940255,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":39.21240432312377},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":3.9933564814814813},{"v":0.8459362482827382,"d":"84.59%"},3.378125,null,0.6152314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.818611111111111},2.0740723270440253,156.95542334905664,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":47.067186966970155},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.143541666666667},{"v":0.8152747750012569,"d":"81.53%"},3.378125,null,0.7654166666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W23<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM23*Bilans!F23+BN23","v":3.3832175925925925},2.4895374737945493,188.39574832940255,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":39.21240432312377},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.6168796296296297},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.507994749188849},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.8931250000000004},{"v":0.8677155241611815,"d":"86.77%"},3.378125,null,0.5150000000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN23*Bilans!F23+CO23","v":2.6168796296296297},1.9256284067085956,145.721929677673,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":50.6955286180367}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R24*Bilans!F24+S24","v":3.8131406250000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.074375},null,-0.26123437499999946,0.06411642890013793,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":86.46160371606075},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":5.923396283939241},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC24*Bilans!F24+AD24","v":2.9884218750000002},2.1990274174528306,190.13143712855913,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":58.361544176067476},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ24*Bilans!F24+AK24","v":3.4735468750000003},{"v":1,"d":"100.00%"},4.074375,null,-0.6008281249999996,0.14746510200951057,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":78.76143655085136},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":13.623563449148634},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU24*Bilans!F24+AV24","v":2.3669000000000002},1.741681132075472,137.17730797577724,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":75.91013424670825},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB24*Bilans!F24+BC24","v":3.62375},{"v":1,"d":"100.00%"},4.074375,null,-0.45062500000000005,0.11059978524313546,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":82.16723884031292},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":10.217761159687068},null,{"$f":"IF(Bilans!W24<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W24<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM24*Bilans!F24+BN24","v":2.3097083333333335},1.6995966981132078,139.65116782607515,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":75.54614137759857},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F24*BT24+BU24","v":2.3669000000000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8784908530144913},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC24*Bilans!F24+CD24","v":3.214765625},{"v":1,"d":"100.00%"},4.074375,null,-0.8596093749999998,0.21097944470010732,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.17402055529989},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":10.217761159687068},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN24*Bilans!F24+CO24","v":1.7424843749999999},1.282205483490566,118.18603459137768,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":105.91525755847275}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":3.951041666666667},{"v":0.9593988926970735,"d":"95.94%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.790625},null,0.16041666666666687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC25*Bilans!F25+AD25","v":3.1479398148148148},2.3164085429769394,198.22666106525156,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":47.65642500097573},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":3.776412037037037},{"v":1,"d":"100.00%"},3.790625,null,-0.014212962962962816,3.749503831944024E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.25413620958138},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0.3208637904186098},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.635277777777778},1.939166666666667,165.3219791330799,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":57.12788199588494},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":3.951041666666667},{"v":0.9593988926970735,"d":"95.94%"},3.790625,null,0.16041666666666687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W25<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM25*Bilans!F25+BN25","v":3.1479398148148148},2.3164085429769394,198.22666106525156,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":47.65642500097573},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.468990740740741},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.718118439458318},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.6456250000000003},{"v":1,"d":"100.00%"},3.790625,null,-0.14499999999999957,0.038252267106347784,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.53674773289364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN25*Bilans!F25+CO25","v":2.468990740740741},1.8168045073375265,155.40354882411413,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":60.73433004475333}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11386.303514328754},null,{"$f":"F26/F28","v":3660.302648871785},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R26*Bilans!F26+S26","v":3.7902291666666668},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.1075},null,-0.31727083333333317,0.07724183404341647,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.98260590383445},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":7.197394096165548},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC26*Bilans!F26+AD26","v":2.9726875},2.1874492924528304,188.08259044759322,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":59.99098481166486},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ26*Bilans!F26+AK26","v":3.4511875000000005},{"v":1,"d":"100.00%"},4.1075,null,-0.6563124999999994,0.15978393183201448,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":78.29133323189289},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":14.88866676810711},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU26*Bilans!F26+AV26","v":2.354533333333334},1.7325811320754723,135.64608676261102,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":77.49849586465828},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.601666666666666},{"v":1,"d":"100.00%"},4.1075,null,-0.5058333333333338,0.12314871170622856,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":81.70500304321362},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":11.474996956786377},null,{"$f":"IF(Bilans!W26<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W26<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM26*Bilans!F26+BN26","v":2.290814814814815},1.68569392033543,137.72962689093302,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":77.32860124538331},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F26*BT26+BU26","v":2.354533333333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8988617702021626},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":3.1940625},{"v":1,"d":"100.00%"},4.1075,null,-0.9134375000000001,0.22238283627510655,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":92.9576171637249},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":11.474996956786377},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN26*Bilans!F26+CO26","v":1.7322708333333332},1.2746898584905662,118.49213186804872,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":108.87686562769922}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":256.8212856712403},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R27*Bilans!F27+S27","v":3.973208333333334},{"v":0.9420912990131819,"d":"94.21%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.743125},null,0.23008333333333386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC27*Bilans!F27+AD27","v":3.175032407407407},2.336344601677149,197.26925644261007,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":46.62032729324723},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":3.801393518518519},{"v":0.9846718004240647,"d":"98.47%"},3.743125,null,0.058268518518518775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU27*Bilans!F27+AV27","v":2.656388888888889},1.9547012578616354,165.0452007075472,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":55.72265816166475},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB27*Bilans!F27+BC27","v":3.973208333333334},{"v":0.9420912990131819,"d":"94.21%"},3.743125,null,0.23008333333333386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W27<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM27*Bilans!F27+BN27","v":3.175032407407407},2.336344601677149,197.26925644261007,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":46.62032729324723},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.4860203703703707},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.6926487447214082},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC27*Bilans!F27+CD27","v":3.674125},{"v":1,"d":"100.00%"},3.743125,null,-0.06899999999999995,0.018433795291367492,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.41656620470863},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN27*Bilans!F27+CO27","v":2.4860203703703707},1.8293357442348013,154.42624196383704,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":59.52836746740832}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.110754657907415},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R28*Bilans!F28+S28","v":4.238041666666667},{"v":0.7493142469497508,"d":"74.93%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.175625},null,1.0624166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC28*Bilans!F28+AD28","v":3.4987175925925924},3.0366228162124385,215.03844473008382,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":30.083206090752487},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":4.099856481481481},{"v":0.7745697963682108,"d":"77.46%"},3.175625,null,0.9242314814814812,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU28*Bilans!F28+AV28","v":2.908611111111111},2.524454926624738,178.7692756289308,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":36.18656409213023},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB28*Bilans!F28+BC28","v":4.238041666666667},{"v":0.7493142469497508,"d":"74.93%"},3.175625,null,1.0624166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W28<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM28*Bilans!F28+BN28","v":3.4987175925925924},3.0366228162124385,215.03844473008382,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":30.083206090752487},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.6894796296296297},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.413299695177162},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC28*Bilans!F28+CD28","v":4.0146250000000006},{"v":0.7910141046797645,"d":"79.10%"},3.175625,null,0.8390000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN28*Bilans!F28+CO28","v":2.6894796296296297},2.3342653389238293,165.30099997589096,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":39.13494686174618}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R29*Bilans!F29+S29","v":4.044083333333333},{"v":0.4999587875291064,"d":"50.00%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.021875},null,2.022208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC29*Bilans!F29+AD29","v":4.8549999999999995},4.8549999999999995,209.37187500000002,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.458547888774461},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ29*Bilans!F29+AK29","v":5.38075},{"v":0.37576081401291644,"d":"37.58%"},2.021875,null,3.358875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.6172916666666666},3.4807900943396226,150.10907281839624,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.982362765989887},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB29*Bilans!F29+BC29","v":4.044083333333333},{"v":0.4999587875291064,"d":"50.00%"},2.021875,null,2.022208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W29<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM29*Bilans!F29+BN29","v":3.8478935185185184},3.8478935185185184,165.94040798611113,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":14.457585619837698},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F29*BT29+BU29","v":3.3392083333333336},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.7491546149910784},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC29*Bilans!F29+CD29","v":5.258416666666667},{"v":0.3845026227793537,"d":"38.45%"},2.021875,null,3.236541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN29*Bilans!F29+CO29","v":3.3392083333333336},3.2132004716981135,138.56927034198117,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":17.313345522634005}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11639.109816683062},null,{"$f":"F30/F32","v":4250.022986727146},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R30*Bilans!F30+S30","v":4.27715},{"v":0.5615596834340624,"d":"56.16%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.401875},null,1.8752749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC30*Bilans!F30+AD30","v":4.247},4.166867924528303,217.6980147169812,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.174270752205175},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ30*Bilans!F30+AK30","v":4.80315},{"v":0.5000624590112739,"d":"50.01%"},2.401875,null,2.4012749999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.3386250000000004},3.275632075471699,171.13539778301893,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.574975591632896},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB30*Bilans!F30+BC30","v":4.27715},{"v":0.5615596834340624,"d":"56.16%"},2.401875,null,1.8752749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W30<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM30*Bilans!F30+BN30","v":3.631152777777778},3.5626404612159335,186.13015089622647,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":18.917443602208923},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F30*BT30+BU30","v":3.070675},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.989570696996589},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC30*Bilans!F30+CD30","v":4.72135},{"v":0.5087263176845606,"d":"50.87%"},2.401875,null,2.319475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN30*Bilans!F30+CO30","v":3.070675},3.012737735849057,157.400483009434,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.370367389780874}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":256.8212856712403},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R31*Bilans!F31+S31","v":4.3749},{"v":0.5854419529589246,"d":"58.54%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.56125},null,1.8136500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC31*Bilans!F31+AD31","v":3.992},3.9166792452830195,219.6082052830189,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.46725132958224},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ31*Bilans!F31+AK31","v":4.5609},{"v":0.5615667960270998,"d":"56.16%"},2.56125,null,1.9996500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.22175},3.160962264150944,177.23515415094343,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":22.882367442443485},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB31*Bilans!F31+BC31","v":4.3749},{"v":0.5854419529589246,"d":"58.54%"},2.56125,null,1.8136500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W31<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM31*Bilans!F31+BN31","v":3.54025},3.4734528301886796,194.75650018867927,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":20.823746150043725},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.95805},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.103395818191038},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC31*Bilans!F31+CD31","v":4.4961},{"v":0.5696603723226796,"d":"56.97%"},2.56125,null,1.9348500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.95805},2.902237735849057,162.72846984905664,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":24.922251925319824}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.292291666666667},{"v":0.7127602776294714,"d":"71.28%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.059375},null,1.232916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC37*Bilans!F37+AD37","v":3.565023148148148},3.0941710342417887,210.4809846042977,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.360504002165886},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":4.160995370370371},{"v":0.7352507579761342,"d":"73.53%"},3.059375,null,1.1016203703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.960277777777778},2.569297693920335,174.77647562893083,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":34.15417769908328},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.292291666666667},{"v":0.7127602776294714,"d":"71.28%"},3.059375,null,1.232916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W37<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM37*Bilans!F37+BN37","v":3.565023148148148},3.0941710342417887,210.4809846042977,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.360504002165886},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.7311574074074074},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3612123472276374},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":4.0843750000000005},{"v":0.7490436113236418,"d":"74.90%"},3.059375,null,1.0250000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN37*Bilans!F37+CO37","v":2.7311574074074074},2.370438504542278,161.24907927148845,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":37.01941637880398}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.237166666666667},{"v":0.7499114974629273,"d":"74.99%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.1775},null,1.0596666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC44*Bilans!F44+AD44","v":3.497648148148148},3.0356946191474488,215.10932071278822,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":30.111526839175813},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":4.098870370370371},{"v":0.7752135863991434,"d":"77.52%"},3.1775,null,0.9213703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.907777777777778},2.5237316561844865,178.8316251572327,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":36.219936369224634},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.237166666666667},{"v":0.7499114974629273,"d":"74.99%"},3.1775,null,1.0596666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W44<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM44*Bilans!F44+BN44","v":3.497648148148148},3.0356946191474488,215.10932071278822,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":30.111526839175813},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.6888074074074075},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.41415304596007},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.0135000000000005},{"v":0.7917030023670113,"d":"79.17%"},3.1775,null,0.8360000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN44*Bilans!F44+CO44","v":2.6888074074074075},2.3336819007686933,165.3646994884696,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":39.16960575041979}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R61*Bilans!F61+S61","v":4.163375},{"v":0.8011829345182694,"d":"80.12%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.335625},null,0.8277500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC61*Bilans!F61+AD61","v":3.4074583333333335},2.507375,187.18808062500003,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":38.408674410489056},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":4.015708333333333},{"v":0.8306442408458449,"d":"83.06%"},3.335625,null,0.6800833333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU61*Bilans!F61+AV61","v":2.8375000000000004},2.087971698113208,155.87752712264157,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":46.12368553032869},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB61*Bilans!F61+BC61","v":4.163375},{"v":0.8011829345182694,"d":"80.12%"},3.335625,null,0.8277500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W61<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM61*Bilans!F61+BN61","v":3.4074583333333335},2.507375,187.18808062500003,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":38.408674410489056},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.6321166666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.48768734921831},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC61*Bilans!F61+CD61","v":3.9186250000000005},{"v":0.8512233245079587,"d":"85.12%"},3.335625,null,0.5830000000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN61*Bilans!F61+CO61","v":2.6321166666666667},1.936840566037736,144.59483245754717,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":49.722703917243166}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R71*Bilans!F71+S71","v":4.3170166666666665},{"v":0.5714305017739875,"d":"57.14%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.466875},null,1.8501416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC71*Bilans!F71+AD71","v":4.143},4.064830188679245,218.7081883018868,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.075362752743274},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ71*Bilans!F71+AK71","v":4.70435},{"v":0.5243816892875742,"d":"52.44%"},2.466875,null,2.237475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.2909583333333337},3.2288647798742147,173.72906948113211,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.496239307582247},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB71*Bilans!F71+BC71","v":4.3170166666666665},{"v":0.5714305017739875,"d":"57.14%"},2.466875,null,1.8501416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W71<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM71*Bilans!F71+BN71","v":3.594078703703704},3.526265897973446,189.73073664046126,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.683271769122467},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F71*BT71+BU71","v":3.0247416666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0349699285613925},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC71*Bilans!F71+CD71","v":4.629483333333333},{"v":0.5328618384340945,"d":"53.29%"},2.466875,null,2.162608333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN71*Bilans!F71+CO71","v":3.0247416666666664},2.96767106918239,159.6755418773585,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.38818837463763}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R77*Bilans!F77+S77","v":4.4278},{"v":0.5979267356249153,"d":"59.79%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.6475},null,1.7803000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC77*Bilans!F77+AD77","v":3.8539999999999996},3.7812830188679247,219.84379471698114,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.834696219711788},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ77*Bilans!F77+AK77","v":4.429799999999999},{"v":0.597656779087092,"d":"59.77%"},2.6475,null,1.7822999999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1585},3.098905660377359,180.17037509433965,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":24.202285651660354},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB77*Bilans!F77+BC77","v":4.4278},{"v":0.5979267356249153,"d":"59.79%"},2.6475,null,1.7803000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W77<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM77*Bilans!F77+BN77","v":3.4910555555555556},3.425186582809225,199.14034792452833,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":21.89679253574764},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.8971},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.1686859273066172},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC77*Bilans!F77+CD77","v":4.3742},{"v":0.6052535320744364,"d":"60.53%"},2.6475,null,1.7267000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.8971},2.514464150943396,146.19094573584903,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":29.827667247457356}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R94*Bilans!F94+S94","v":4.3445},{"v":0.6784440096673956,"d":"67.84%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.9475000000000002},null,1.3969999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC94*Bilans!F94+AD94","v":3.628833333333333},3.1495534591194962,205.7918230188679,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":26.762079480169902},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":4.219833333333333},{"v":0.6984873020261465,"d":"69.85%"},2.9475000000000002,null,1.2723333333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU94*Bilans!F94+AV94","v":3.0100000000000002},2.6124528301886794,170.6976679245283,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":32.26416149068323},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB94*Bilans!F94+BC94","v":4.3445},{"v":0.6784440096673956,"d":"67.84%"},2.9475000000000002,null,1.3969999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W94<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM94*Bilans!F94+BN94","v":3.628833333333333},3.1495534591194962,205.7918230188679,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":26.762079480169902},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.7712666666666665},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.3125646515432177},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC94*Bilans!F94+CD94","v":4.1515},{"v":0.7099843430085511,"d":"71.00%"},2.9475000000000002,null,1.2040000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN94*Bilans!F94+CO94","v":2.7712666666666665},2.4052503144654085,157.1590555471698,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":35.04358756054628}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R104*Bilans!F104+S104","v":6.3794125},{"v":0.22014174502746142,"d":"22.01%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.4043750000000002},null,4.9750375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.383837499999999},5.180673820754716,146.63897249646223,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.048011757412813},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.3794125},{"v":0.22014174502746142,"d":"22.01%"},1.4043750000000002,null,4.9750375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU104*Bilans!F104+AV104","v":5.383837499999999},5.180673820754716,146.63897249646223,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.048011757412813},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.3794125},{"v":0.22014174502746142,"d":"22.01%"},1.4043750000000002,null,4.9750375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W104<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM104*Bilans!F104+BN104","v":3.560097222222222},3.4257539308176095,96.96596501179243,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.658515099852924},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.8202699999999994},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.402971517719952},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC104*Bilans!F104+CD104","v":6.1055875},{"v":0.23001472012316587,"d":"23.00%"},1.4043750000000002,null,4.7012125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN104*Bilans!F104+CO104","v":4.151999999999999},3.9953207547169804,113.08755396226412,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.139053468208095}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.7624499999999994},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.439899533548619},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.217339999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.176727510705801},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.46868},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.054297913477806},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.24212},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.1640123334559136},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.65925},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9702741857595107},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.8928899999999995},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.876191780317972},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.44272},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.066301725069327},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F185*BT185+BU185","v":5.13066},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.789243489141748},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.9766699999999995},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8446069359632045},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.2152},{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":0.8419999999999996},{"$f":"Bilans!F211*BT211+BU211","v":5.5234966666666665},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6619906834378466},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.667509999999998},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.966787430557193},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.2152},{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":0.8419999999999996},{"$f":"Bilans!F234*BT234+BU234","v":6.102743333333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5042415350910492},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.28696},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.141377572918805},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R250*Bilans!F250+S250","v":6.659383333333333},{"v":0.17982145493952142,"d":"17.98%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.1975},null,5.461883333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.738283333333333},5.521744339622642,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":6.659383333333333},{"v":0.17982145493952142,"d":"17.98%"},1.1975,null,{"$f":"AL250-AN250","v":5.461883333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU250*Bilans!F250+AV250","v":5.738283333333333},5.521744339622642,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB250*Bilans!F250+BC250","v":6.659383333333333},{"v":0.17982145493952142,"d":"17.98%"},1.1975,null,{"$f":"BD250-BF250","v":5.461883333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W250<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM250*Bilans!F250+BN250","v":3.6780925925925922},3.5392966457023056,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F250*BT250+BU250","v":4.01556},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2861070436003947},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC250*Bilans!F250+CD250","v":6.3772833333333345},{"v":0.18777588157966946,"d":"18.78%"},1.1975,null,{"$f":"CE250-CG250","v":5.179783333333335},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN250*Bilans!F250+CO250","v":4.3726666666666665},4.207660377358491,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A04'!$C$39+'151.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W260<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6194953703703707},1.5583823375262058,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.99437},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8380696664444167},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R277*Bilans!F277+S277","v":7.162654166666666},{"v":0.11526802506286958,"d":"11.53%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A04'!$C$39+'151.A04'!$C$40)","v":0.8256250000000005},null,6.337029166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC277*Bilans!F277+AD277","v":6.375429166666666},6.1348469339622635,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.162654166666666},{"v":0.11526802506286958,"d":"11.53%"},0.8256250000000005,null,6.337029166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU277*Bilans!F277+AV277","v":6.375429166666666},6.1348469339622635,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.162654166666666},{"v":0.11526802506286958,"d":"11.53%"},0.8256250000000005,null,6.337029166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W277<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM277*Bilans!F277+BN277","v":3.890199074074073},3.7433991090146743,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.36661},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.102317358316864},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC277*Bilans!F277+CD277","v":6.865679166666666},{"v":0.12025394428689085,"d":"12.03%"},0.8256250000000005,null,6.040054166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN277*Bilans!F277+CO277","v":4.769333333333334},4.589358490566038,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R286*Bilans!F286+S286","v":6.7219750000000005},{"v":0.1712666292272732,"d":"17.13%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.1512499999999999},null,5.570725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.817525},5.597995754716981,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":6.7219750000000005},{"v":0.1712666292272732,"d":"17.13%"},1.1512499999999999,null,5.570725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.817525},5.597995754716981,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB286*Bilans!F286+BC286","v":6.7219750000000005},{"v":0.1712666292272732,"d":"17.13%"},1.1512499999999999,null,5.570725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W286<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM286*Bilans!F286+BN286","v":3.704472222222222},3.564680817610063,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.05922},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.261518222712738},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC286*Bilans!F286+CD286","v":6.4380250000000006},{"v":0.17882036804765433,"d":"17.88%"},1.1512499999999999,null,5.2867750000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN286*Bilans!F286+CO286","v":4.422000000000001},4.255132075471699,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R292*Bilans!F292+S292","v":5.481250000000001},{"v":0.30171037628278213,"d":"30.17%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.6537499999999998},null,3.8275000000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC292*Bilans!F292+AD292","v":5.1345833333333335},4.940825471698114,169.42090542452829,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.952775250488084},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.812583333333333},{"v":0.28451205000645147,"d":"28.45%"},1.6537499999999998,null,4.158833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU292*Bilans!F292+AV292","v":3.920166666666667},3.772235849056604,129.3499672641509,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.726228626734054},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB292*Bilans!F292+BC292","v":5.481250000000001},{"v":0.30171037628278213,"d":"30.17%"},1.6537499999999998,null,3.8275000000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W292<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.154527777777778},4.960017295597485,170.07899306603773,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.918134224907282},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F292*BT292+BU292","v":3.6138333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.540238896831619},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC292*Bilans!F292+CD292","v":5.812583333333333},{"v":0.28451205000645147,"d":"28.45%"},1.6537499999999998,null,4.158833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN292*Bilans!F292+CO292","v":3.920166666666667},3.772235849056604,129.3499672641509,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.726228626734054}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R309*Bilans!F309+S309","v":4.3374999999999995},{"v":0.43400576368876087,"d":"43.40%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.8825},null,2.454999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC309*Bilans!F309+AD309","v":5.0075},5.0075,199.19835,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.247868197703445},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":5.5634999999999994},{"v":0.3383661364249124,"d":"33.84%"},1.8825,null,3.680999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU309*Bilans!F309+AV309","v":3.727},3.5863584905660377,142.665340754717,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":14.308720150254898},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB309*Bilans!F309+BC309","v":4.3374999999999995},{"v":0.43400576368876087,"d":"43.40%"},1.8825,null,2.454999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W309<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM309*Bilans!F309+BN309","v":5.024055555555556},5.024055555555556,199.85693000000003,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.214098835602048},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F309*BT309+BU309","v":3.4410000000000003},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.6678291194420227},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC309*Bilans!F309+CD309","v":5.5634999999999994},{"v":0.3383661364249124,"d":"33.84%"},1.8825,null,3.680999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN309*Bilans!F309+CO309","v":3.727},3.5863584905660377,142.665340754717,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":14.308720150254898}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R315*Bilans!F315+S315","v":6.212499999999999},{"v":0.24265593561368223,"d":"24.27%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.5075000000000005},null,4.704999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC315*Bilans!F315+AD315","v":5.215833333333333},5.019009433962264,154.48511037735855,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.911162655188297},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.971833333333333},{"v":0.2524350422818231,"d":"25.24%"},1.5075000000000005,null,4.464333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU315*Bilans!F315+AV315","v":4.043666666666667},3.8910754716981133,119.76730301886798,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.204428130167248},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB315*Bilans!F315+BC315","v":6.212499999999999},{"v":0.24265593561368223,"d":"24.27%"},1.5075000000000005,null,4.704999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W315<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.2379444444444445},5.040286163522013,155.1400081132076,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.877766998105207},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F315*BT315+BU315","v":3.724333333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4648706703660617},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC315*Bilans!F315+CD315","v":5.971833333333333},{"v":0.2524350422818231,"d":"25.24%"},1.5075000000000005,null,4.464333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN315*Bilans!F315+CO315","v":4.043666666666667},3.8910754716981133,119.76730301886798,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.204428130167248}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R325*Bilans!F325+S325","v":4.198183333333334},{"v":0.5414544386262312,"d":"54.15%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.2731250000000003},null,1.9250583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC325*Bilans!F325+AD325","v":4.452999999999999},4.368981132075471,214.75726754716985,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.513669911382134},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":4.998849999999999},{"v":0.45472958780519535,"d":"45.47%"},2.2731250000000003,null,2.725724999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4330416666666665},3.4330416666666665,168.75116312500003,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.47048657046109},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB325*Bilans!F325+BC325","v":4.198183333333334},{"v":0.5414544386262312,"d":"54.15%"},2.2731250000000003,null,1.9250583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W325<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM325*Bilans!F325+BN325","v":3.7045879629629628},3.6346900768693224,178.6631907285116,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":17.445765294689743},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.161658333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.903539545438971},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.903316666666666},{"v":0.4635892712075841,"d":"46.36%"},2.2731250000000003,null,2.630191666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.161658333333333},3.161658333333333,155.41131537500004,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.055914749379948}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R342*Bilans!F342+S342","v":4.415666666666667},{"v":0.6329735034347399,"d":"63.30%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.795},null,1.6206666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC342*Bilans!F342+AD342","v":3.7158148148148147},3.2250468204053107,198.92088788259957,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":24.671641818210976},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":4.300037037037037},{"v":0.6499944014263442,"d":"65.00%"},2.795,null,1.5050370370370372,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU342*Bilans!F342+AV342","v":3.077777777777778},2.671278825995807,164.76447798742137,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":29.786183016794855},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB342*Bilans!F342+BC342","v":4.415666666666667},{"v":0.6329735034347399,"d":"63.30%"},2.795,null,1.6206666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W342<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM342*Bilans!F342+BN342","v":3.7158148148148147},3.2250468204053107,198.92088788259957,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":24.671641818210976},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.825940740740741},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.248475761594959},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC342*Bilans!F342+CD342","v":4.243},{"v":0.6587320292246052,"d":"65.87%"},2.795,null,1.4480000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN342*Bilans!F342+CO342","v":2.825940740740741},2.4527032844164918,151.2827385828092,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":32.44061379357975}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.294041666666667},{"v":0.7115964951434642,"d":"71.16%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.055625},null,1.2384166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC352*Bilans!F352+AD352","v":3.567162037037037},3.0960274283717677,210.32862334643605,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":28.305999228853327},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":4.162967592592593},{"v":0.7340016303362652,"d":"73.40%"},3.055625,null,1.1073425925925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU352*Bilans!F352+AV352","v":2.9619444444444447},2.5707442348008387,174.64350959119497,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":34.089797348816916},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.294041666666667},{"v":0.7115964951434642,"d":"71.16%"},3.055625,null,1.2384166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W352<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM352*Bilans!F352+BN352","v":3.567162037037037},3.0960274283717677,210.32862334643605,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":28.305999228853327},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.732501851851852},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.359558564902196},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.086625},{"v":0.7477135778301166,"d":"74.77%"},3.055625,null,1.0309999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN352*Bilans!F352+CO352","v":2.732501851851852},2.3716053808525506,161.11501154821804,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":36.95224791929606}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":4.430541666666667},{"v":0.623653992645745,"d":"62.37%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.763125},null,1.6674166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC358*Bilans!F358+AD358","v":3.73399537037037},3.2408261705101324,197.4149261766247,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":24.247011677158486},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":4.316800925925926},{"v":0.6400862693030783,"d":"64.01%"},2.763125,null,1.5536759259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU358*Bilans!F358+AV358","v":3.0919444444444446},2.6835744234800836,163.4699360062893,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":29.28197157956823},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":4.430541666666667},{"v":0.623653992645745,"d":"62.37%"},2.763125,null,1.6674166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W358<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM358*Bilans!F358+BN358","v":3.73399537037037},3.2408261705101324,197.4149261766247,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":24.247011677158486},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.8373685185185185},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.2353922093958998},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":4.262125},{"v":0.6482975041792532,"d":"64.83%"},2.763125,null,1.499,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN358*Bilans!F358+CO358","v":2.8373685185185185},2.4626217330538083,150.01060286897274,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":31.909224606149866}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R369*Bilans!F369+S369","v":4.453483333333334},{"v":0.6038812315453447,"d":"60.39%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.689375},null,1.7641083333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC369*Bilans!F369+AD369","v":3.787},3.286830188679245,194.3995715094339,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":23.212957658350653},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ369*Bilans!F369+AK369","v":4.366149999999999},{"v":0.6159602853772775,"d":"61.60%"},2.689375,null,1.6767749999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.127791666666667},2.7146871069182392,160.56016893867925,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":28.105283222350348},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB369*Bilans!F369+BC369","v":4.453483333333334},{"v":0.6038812315453447,"d":"60.39%"},2.689375,null,1.7641083333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W369<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM369*Bilans!F369+BN369","v":3.4671712962962964},3.009243011879804,177.981677937631,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":25.354233506166395},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.8675083333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2013856396813725},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC369*Bilans!F369+CD369","v":4.315016666666667},{"v":0.6232594698359605,"d":"62.33%"},2.689375,null,1.6256416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.8675083333333333},2.4887808176100625,147.19894145754714,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":30.656395878712562}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R370*Bilans!F370+S370","v":4.376},{"v":0.6581352833638024,"d":"65.81%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.88},null,1.4960000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC370*Bilans!F370+AD370","v":3.667333333333333},3.182968553459119,202.81875622641508,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":25.824571816981894},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":4.255333333333333},{"v":0.67679774400752,"d":"67.68%"},2.88,null,1.3753333333333329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU370*Bilans!F370+AV370","v":3.04},2.638490566037736,168.1246188679245,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":31.153721395881007},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB370*Bilans!F370+BC370","v":4.376},{"v":0.6581352833638024,"d":"65.81%"},2.88,null,1.4960000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W370<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM370*Bilans!F370+BN370","v":3.667333333333333},3.182968553459119,202.81875622641508,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":25.824571816981894},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.7954666666666665},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.2838881999427647},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC370*Bilans!F370+CD370","v":4.192},{"v":0.6870229007633587,"d":"68.70%"},2.88,null,1.3120000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN370*Bilans!F370+CO370","v":2.7954666666666665},2.4262540880503143,154.60091049056604,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":33.878891911956835}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R371*Bilans!F371+S371","v":4.407483333333333},{"v":0.5931673025800815,"d":"59.32%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.614375},null,1.7931083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC371*Bilans!F371+AD371","v":3.907},3.833283018867925,219.81961471698116,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.298092427792323},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ371*Bilans!F371+AK371","v":4.480149999999999},{"v":0.5835463098333762,"d":"58.35%"},2.614375,null,1.8657749999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.1827916666666667},3.1227389937106924,179.07346759433966,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.689155625554484},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB371*Bilans!F371+BC371","v":4.407483333333333},{"v":0.5931673025800815,"d":"59.32%"},2.614375,null,1.7931083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W371<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM371*Bilans!F371+BN371","v":3.509949074074074},3.4437236198462617,197.48033098008386,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.481122809530945},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.9205083333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.1432884115493596},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC371*Bilans!F371+CD371","v":4.421016666666667},{"v":0.5913515367882953,"d":"59.14%"},2.614375,null,1.8066416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.9205083333333333},2.8654044025157237,164.31661546226417,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":25.816617694539914}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11455.001901481932},{"$f":"SUM(AA7:AA372)","v":188.12289851806287},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.068504196587419},{"$f":"SUM(AF7:AF372)/229","v":3.726351697541034},{"$f":"SUM(AG7:AG372)/Z373","v":3.378317773943479},{"$f":"SUM(AH7:AH372)","v":4995.352363859566},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11342.235302937257},{"$f":"SUM(AS7:AS372)","v":300.88949706273496},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4474989289180007},{"$f":"SUM(AX7:AX372)/229","v":3.135194783421676},{"$f":"SUM(AY7:AY372)/AR373","v":2.741871667766209},{"$f":"SUM(AZ7:AZ372)","v":6178.749129389917},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11386.303514328754},{"$f":"SUM(BK7:BK372)","v":256.8212856712403},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.57972873928514},{"$f":"SUM(BP7:BP372)/229","v":3.2601535119576197},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.110754657907415},{"$f":"SUM(BR7:BR372)","v":5417.400794372367},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1353.0189086929083},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":966.8334331649902},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11639.109816683062},{"$f":"SUM(CL7:CL372)","v":256.8212856712403},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0379409443635788},{"$f":"SUM(CQ7:CQ372)/229","v":2.738599262411542},{"$f":"SUM(CR7:CR372)/CK373","v":2.442638826020377},{"$f":"SUM(CS7:CS372)","v":7131.819223276304}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.706901119706598},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"151.A13","index":59,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":14.02},{"$f":"S5*T3+S6","v":15.742},{"$f":"$S$5*U3+$S$6","v":18.325},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!$E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.20666666666666642},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.861},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07100000000000009}]
[null,"COP",null,2.07,2.28,2.8,3.8,4.9,5.14,7.35,7.88,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.08125},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":11.953333333333335},{"$f":"S4-S5*$S$3","v":5.41},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[{"$nulls":3},{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,14.02,{"$f":"T4","v":15.742},{"$f":"U4","v":18.325},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,13.82,22.03,23.65,null,"COP",{"$f":"D6","v":2.07},2.28,2.8,3.8,4.9,5.14,{"$f":"T3*S10+S11","v":5.582},{"$f":"U3*S10+S11","v":6.244999999999999},{"$f":"J6","v":7.35},{"$f":"K6","v":7.88}]
[null,"COP",null,1.8,1.98,2.3,2.96,3.69,3.93,5.3,7.61,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.041999999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.065},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.07999999999999978},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.221},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.053000000000000026}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9099999999999997},{"$f":"O9-O10*O3","v":3.255},{"$f":"P9-P10*P3","v":3.5777777777777775},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.340000000000002},{"$f":"S9-S10*$S$3","v":2.9299999999999997},null,null,{"$f":"V9-V10*V3","v":6.289999999999999}]
[null,"Q",null,{"v":7,"d":"7.00"},8.29,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7320000000000002,"d":"1.73"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9,"d":"1.90"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2079999999999997,"d":"2.21"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.7960000000000003,"d":"2.80"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.438,"d":"3.44"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6740000000000004,"d":"3.67"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.9079999999999995,"d":"4.91"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.8580000000000005,"d":"6.86"}},null,"COP=",{"$f":"N10*N3+N11","v":2.07},{"$f":"O10*O3+O11","v":2.28},2.8,3.8,4.9,5.14,{"$f":"T9","v":5.582},{"$f":"U9","v":6.244999999999999},7.35,{"$f":"W9","v":7.88}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7,"d":"7.00"}},8.29,{"v":10.6,"d":"10.60"},12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.63,1.78,2.07,2.55,3.06,3.29,4.32,5.73,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":13.82},{"$f":"S16*T14+S17","v":15.462},{"$f":"$S$16*U14+$S$17","v":17.925},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.2775000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":0.2133333333333335},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.8210000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.668},{"$f":"R15-R16*R3","v":11.686666666666666},{"$f":"S15-S16*$S$3","v":5.609999999999999},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,13.82,{"$f":"T15","v":15.462},{"$f":"U15","v":17.925},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.8},1.98,2.3,2.96,3.69,3.93,{"$f":"T14*S21+S22","v":4.204},{"$f":"U14*S21+S22","v":4.615},{"$f":"J10","v":5.3},{"$f":"K10","v":7.61}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03599999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.03999999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07333333333333335},{"$f":"(R20-Q20)/(R14-Q14)","v":0.146},{"$f":"(S20-R20)/(S14-R14)","v":0.08000000000000007},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.13699999999999996},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23100000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.5199999999999996},{"$f":"O20-O21*O14","v":2.5799999999999996},{"$f":"P20-P21*P14","v":2.8133333333333335},{"$f":"Q20-Q21*Q14","v":2.668},{"$f":"R20-R21*R14","v":3.1299999999999994},{"$f":"S20-S21*$S$3","v":2.5600000000000005},null,null,{"$f":"V20-V21*V14","v":0.6799999999999988}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,8 | 3,8 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":1.98},2.3,2.96,3.69,3.93,{"$f":"T20","v":4.204},{"$f":"U20","v":4.615},5.3,{"$f":"W20","v":7.61}]
[null,46097,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":8.29},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.3379999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.136666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.29},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7320000000000002,"d":"1.73"}},{"v":1.9,"d":"1.90"},{"v":2.2079999999999997,"d":"2.21"},{"v":2.7960000000000003,"d":"2.80"},{"v":3.438,"d":"3.44"},{"v":3.6740000000000004,"d":"3.67"},{"$f":"T25*S32+S33","v":3.9208000000000003},{"$f":"U25*S32+S33","v":4.291},{"$f":"J13","v":4.9079999999999995},{"$f":"K13","v":6.8580000000000005}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03359999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.03849999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0653333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1284},{"$f":"(S31-R31)/(S25-R25)","v":0.07866666666666673},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12339999999999991},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.19500000000000012}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.403999999999999},{"$f":"O31-O32*O25","v":2.4774999999999996},{"$f":"P31-P32*P25","v":2.6653333333333333},{"$f":"Q31-Q32*Q25","v":2.5392},{"$f":"R31-R32*R25","v":2.8873333333333333},{"$f":"S31-S32*$S$3","v":2.4400000000000013},null,null,{"$f":"V31-V32*V25","v":1.0079999999999973}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7320000000000002},{"$f":"O32*O25+O33","v":1.9},2.2079999999999997,2.7960000000000003,3.4380000000000006,3.6740000000000004,{"$f":"T31","v":3.9208000000000003},{"$f":"U31","v":4.291},4.9079999999999995,{"$f":"W31","v":6.8580000000000005}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-24.70744680851064},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-23.513119533527693},-31.890625000000014,-24.629834254143642,-25.10280373831778,-2.3837784371909003,20,20,-82.39819004524882,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.63},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.83},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,1.42,1.61,1.76,2.03,2.3,2.44,null,null,2.99,3.71]
[null,"Q",null,{"$f":"D54","v":4.63},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.83},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.29800000000000004},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.32222222222222224},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":10.59},7.63875,9.185555555555556,9.05,4.826666666666664,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.629999999999999},6.120000000000001,6.930000000000001,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.42},1.61,1.76,2.03,2.3,2.44,null,null,{"$f":"L55","v":2.99},{"$f":"M55","v":3.71}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.038000000000000034},{"$f":"(F61-E61)/(F52-E52)","v":0.01874999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.029999999999999978},{"$f":"(H61-G61)/(H52-G52)","v":0.054000000000000006},{"$f":"(I61-H61)/(I52-H52)","v":0.04666666666666671},{"$f":"(L61-I61)/(L52-I52)","v":0.05500000000000003}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1800000000000006},1.8912499999999999,1.9699999999999998,1.9219999999999997,1.9733333333333327,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.42},1.61,1.7599999999999998,2.03,2.3,2.44]
[{"$nulls":3},4.63,6.12,6.93,9.83,11.78,14.76,null,null,17.83,21.74]

{"sheet":"151.A16","index":60,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D5*Dane!$E$26","v":8.49},{"$f":"E5*Dane!$E$26","v":9.74},{"$f":"F5*Dane!$E$26","v":12.39},{"$f":"G5*Dane!$E$26","v":13.7},{"$f":"H5*Dane!$E$26","v":14.9},{"$f":"I5*Dane!$E$26","v":15.57},{"$f":"S5*T3+S6","v":17.148},{"$f":"$S$5*U3+$S$6","v":19.515},{"$f":"J5*Dane!$E$26","v":23.46},{"$f":"K5*Dane!$E$26","v":23.46}]
[null,"Q",null,8.49,9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.25},{"$f":"(P4-O4)/(P3-O3)","v":0.33125000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1455555555555554},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2400000000000002},{"$f":"(S4-R4)/(S3-R3)","v":0.2233333333333333},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.789},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0}]
[null,"COP",null,2.17,2.39,2.82,3.8,4.9,5.24,7.18,7.18,null,"b=",{"$f":"N4-N5*$N$3","v":13.49},{"$f":"O4-O5*O3","v":14.708750000000002},{"$f":"P4-P5*P3","v":13.408888888888889},{"$f":"Q4-Q5*Q3","v":13.219999999999999},{"$f":"R4-R5*R3","v":13.336666666666668},{"$f":"S4-S5*$S$3","v":7.68},null,null,{"$f":"V4-V5*V3","v":23.46}]
[{"$nulls":3},{"$f":"D5","v":8.49},9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":8.49},9.740000000000002,12.39,13.7,14.9,15.57,{"$f":"T4","v":17.148},{"$f":"U4","v":19.515},{"$f":"V5*V3+V6","v":23.46},{"$f":"W4","v":23.46}]
[null,"Q",null,8.16,9.41,12.15,13.62,14.89,19.58,24.01,24.01,null,"COP",{"$f":"D6","v":2.17},2.39,2.82,3.8,4.9,5.24,{"$f":"T3*S10+S11","v":5.628},{"$f":"U3*S10+S11","v":6.21},{"$f":"J6","v":7.18},{"$f":"K6","v":7.18}]
[null,"COP",null,1.93,2.12,2.51,3.28,4,4.34,5.78,8.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04400000000000004},{"$f":"(P9-O9)/(P3-O3)","v":0.053749999999999964},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.11333333333333329},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.19399999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0500000000000007},{"$f":"O9-O10*O3","v":3.1962499999999996},{"$f":"P9-P10*P3","v":3.5822222222222218},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.106666666666667},{"$f":"S9-S10*$S$3","v":3.3000000000000007},null,null,{"$f":"V9-V10*V3","v":7.18}]
[null,"Q",null,7.29,8.95,11.83,13.74,14.58,18.48,21.59,23.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.866,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.044,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.402,"d":"2.40"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.1559999999999997,"d":"3.16"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.74},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.048,"d":"4.05"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.352,"d":"5.35"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.386,"d":"7.39"}},null,"COP=",{"$f":"N10*N3+N11","v":2.17},{"$f":"O10*O3+O11","v":2.39},2.8199999999999994,3.8,4.9,5.24,{"$f":"T9","v":5.628},{"$f":"U9","v":6.21},7.18,{"$f":"W9","v":7.18}]
[null,"Qmax",null,{"$f":"D12","v":7.29},8.95,11.83,13.74,14.58,18.48,21.59,23.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.93,2.24,2.97,3.35,3.61,4.71,6.36,null,"Q",{"$f":"D9*Dane!$E$26","v":8.16},{"$f":"E9*Dane!$E$26","v":9.41},{"$f":"F9*Dane!$E$26","v":12.15},{"$f":"G9*Dane!$E$26","v":13.62},{"$f":"H9*Dane!$E$26","v":14.89},{"$f":"I9*Dane!$E$26","v":19.58},{"$f":"S16*T14+S17","v":20.466},{"$f":"$S$16*U14+$S$17","v":21.795},{"$f":"J9*Dane!$E$26","v":24.01},{"$f":"K9*Dane!$E$26","v":24.01}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25},{"$f":"(P15-O15)/(P3-O3)","v":0.3425},{"$f":"(Q15-P15)/(Q3-P3)","v":0.16333333333333322},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2540000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.5633333333333326},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.44300000000000034},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.16},{"$f":"O15-O16*O3","v":14.5475},{"$f":"P15-P16*P3","v":13.293333333333333},{"$f":"Q15-Q16*Q3","v":13.111999999999998},{"$f":"R15-R16*R3","v":3.9466666666666725},{"$f":"S15-S16*$S$3","v":15.149999999999995},null,null,{"$f":"V15-V16*V14","v":24.01}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.16},{"$f":"O16*O14+O17","v":9.41},12.15,13.62,14.89,19.58,{"$f":"T15","v":20.466},{"$f":"U15","v":21.795},24.01,{"$f":"W15","v":24.01}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.93},2.12,2.51,3.28,4,4.34,{"$f":"T14*S21+S22","v":4.628},{"$f":"U14*S21+S22","v":5.0600000000000005},{"$f":"J10","v":5.78},{"$f":"K10","v":8.07}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.038000000000000034},{"$f":"(P20-O20)/(P14-O14)","v":0.04874999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14400000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333329},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14400000000000004},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.229}]
[{"$nulls":12},"b=",{"$f":"N20-N21*N14","v":2.6900000000000004},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1088888888888886},{"$f":"Q20-Q21*Q14","v":2.9919999999999995},{"$f":"R20-R21*R14","v":3.206666666666667},{"$f":"S20-S21*$S$3","v":2.8999999999999995},null,null,{"$f":"V20-V21*V14","v":1.2000000000000002}]
[{"$nulls":12},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.9299999999999997},{"$f":"O21*O14+O22","v":2.12},2.51,3.28,4,4.34,{"$f":"T20","v":4.628},{"$f":"U20","v":5.0600000000000005},5.78,{"$f":"W20","v":8.07}]
[null,47897,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":16.490000000000002},{"$nulls":10},"Q",{"$f":"D12*Dane!$E$26","v":7.29},{"$f":"E12*Dane!$E$26","v":8.95},{"$f":"F12*Dane!$E$26","v":11.83},{"$f":"G12*Dane!$E$26","v":13.74},{"$f":"H12*Dane!$E$26","v":14.58},{"$f":"I12*Dane!$E$26","v":18.48},{"$f":"S27*T25+S28","v":19.102},{"$f":"S27*U25+S28","v":20.035},{"$f":"J12*Dane!$E$26","v":21.59},{"$f":"K12*Dane!$E$26","v":23.35}]
[null,{"$f":"D14+8","v":15.29},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.33199999999999985},{"$f":"(P26-O26)/(P3-O3)","v":0.3600000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":0.21222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16799999999999998},{"$f":"(S26-R26)/(S3-R3)","v":1.3},{"$f":"(V26-S26)/(V3-S3)","v":0.31099999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.17600000000000016}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.490000000000002},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.929999999999996},14.350000000000001,13.315555555555555,13.404,5.48,15.370000000000001,null,null,{"$f":"V26-V27*V25","v":18.069999999999997}]
[null,{"$f":"D9+8","v":16.16},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.289999999999999},{"$f":"O27*O25+O28","v":8.95},11.83,13.74,14.58,18.48,{"$f":"T26","v":19.102},{"$f":"U26","v":20.035},21.59,{"$f":"W26","v":23.35}]
[{"$nulls":12},"COP",{"$f":"D15","v":1.77},1.93,2.24,2.97,3.35,3.61,{"$f":"T25*S32+S33","v":3.83},{"$f":"U25*S32+S33","v":4.16},{"$f":"J15","v":4.71},{"$f":"K15","v":6.36}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03199999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.038750000000000034},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0811111111111111},{"$f":"(R31-Q31)/(R25-Q25)","v":0.07599999999999998},{"$f":"(S31-R31)/(S25-R25)","v":0.0866666666666666},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.11000000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.16500000000000004}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4099999999999997},{"$f":"O31-O32*O25","v":2.5112500000000004},{"$f":"P31-P32*P25","v":2.807777777777778},{"$f":"Q31-Q32*Q25","v":2.818},{"$f":"R31-R32*R25","v":2.743333333333334},{"$f":"S31-S32*$S$3","v":2.51},null,null,{"$f":"V31-V32*V25","v":1.4099999999999993}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.77},{"$f":"O32*O25+O33","v":1.93},2.24,2.97,3.3500000000000005,3.61,{"$f":"T31","v":3.83},{"$f":"U31","v":4.16},4.71,{"$f":"W31","v":6.36}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-26.224999999999998},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-24.32987012987013},-35.21804511278197,-26.205128205128187,-27.687500000000007,-4.98402555910543,20,20,-136.4,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.73},{"$f":"E66*Dane!$E$26","v":6.44},{"$f":"F66*Dane!$E$26","v":7.71},{"$f":"G66*Dane!$E$26","v":10.87},{"$f":"H66*Dane!$E$26","v":12.66},{"$f":"I66*Dane!$E$26","v":15.01},{"$f":"I57*J52+I58","v":15.642},{"$f":"I57*K52+I58","v":16.59},{"$f":"L66*Dane!$E$26","v":18.17},{"$f":"M66*Dane!$E$26","v":22.12}]
[null,"COP",null,1.55,1.77,1.98,2.29,2.57,2.72,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":4.73},6.44,7.71,10.87,12.66,15.01,null,null,{"$f":"L54","v":18.17},{"$f":"M54","v":22.12}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.34199999999999997},{"$f":"(F54-E54)/(F52-E52)","v":0.15874999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.35111111111111104},{"$f":"(H54-G54)/(H52-G52)","v":0.3580000000000002},{"$f":"(I54-H54)/(I52-H52)","v":0.7833333333333332},{"$f":"(L54-I54)/(L52-I52)","v":0.31600000000000017}]
[null,"b=",null,{"$f":"D54-D57*D52","v":11.57},8.82125,10.167777777777777,10.153999999999998,7.176666666666668,11.849999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.73},6.4399999999999995,7.71,10.87,12.66,15.01]
[null,"COP",null,{"$f":"D55","v":1.55},1.77,1.98,2.29,2.57,2.72,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.044},{"$f":"(F61-E61)/(F52-E52)","v":0.026249999999999996},{"$f":"(G61-F61)/(G52-F52)","v":0.03444444444444445},{"$f":"(H61-G61)/(H52-G52)","v":0.05599999999999996},{"$f":"(I61-H61)/(I52-H52)","v":0.05000000000000012},{"$f":"(L61-I61)/(L52-I52)","v":0.05999999999999996}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.4299999999999997},2.16375,2.221111111111111,2.178,2.219999999999999,2.1200000000000006]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5499999999999998},1.77,1.98,2.29,2.57,2.72]
[{"$nulls":3},4.73,6.44,7.71,10.87,12.66,15.01,null,null,18.17,22.12]

{"sheet":"D16","index":61,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.7},{"$f":"E7*Dane!$E$26","v":8.78},{"$f":"F7*Dane!$E$26","v":11.6},{"$f":"G7*Dane!$E$26","v":11.18},{"$f":"H7*Dane!$E$26","v":14.7},{"$f":"I7*Dane!$E$26","v":16},{"$f":"S5*T3+S6","v":16.476},{"$f":"$S$5*U3+$S$6","v":17.189999999999998},{"$f":"J7*Dane!$E$26","v":18.38},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.7,8.78,11.6,7.02,10.11,10.64,12.89,15.76,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.21599999999999983},{"$f":"(P4-O4)/(P3-O3)","v":0.35250000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.04666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.704},{"$f":"(S4-R4)/(S3-R3)","v":0.43333333333333357},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2379999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.27699999999999997}]
[null,"COP",null,2.1,2.37,3,3.94,4.95,5.35,6.71,8.9,null,"b=",{"$f":"N4-N5*$N$3","v":12.019999999999996},{"$f":"O4-O5*O3","v":14.067499999999999},{"$f":"P4-P5*P3","v":11.273333333333333},{"$f":"Q4-Q5*Q3","v":9.772},{"$f":"R4-R5*R3","v":11.666666666666664},{"$f":"S4-S5*$S$3","v":13.620000000000001},null,null,{"$f":"V4-V5*V3","v":12.84}]
[{"$nulls":3},7.7,8.78,11.6,11.18,14.7,16,18.38,21.15,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.699999999999999},8.779999999999998,11.6,11.18,14.7,16,{"$f":"T4","v":16.476},{"$f":"U4","v":17.189999999999998},{"$f":"V5*V3+V6","v":18.38},{"$f":"W4","v":21.15}]
[null,"Q",null,8.11,9.28,11.07,10.95,11.67,15.36,17.01,19.5,null,"COP",{"$f":"D6","v":2.1},2.37,3,3.94,4.95,5.35,{"$f":"T3*S10+S11","v":5.622},{"$f":"U3*S10+S11","v":6.029999999999999},{"$f":"J6","v":6.71},{"$f":"K6","v":8.9}]
[null,"COP",null,1.8,2.06,2.43,3.12,3.78,4.07,5.02,6.38,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.054000000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.07874999999999999},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10444444444444444},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333316},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.21900000000000003}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.18},{"$f":"O9-O10*O3","v":3.55125},{"$f":"P9-P10*P3","v":3.731111111111111},{"$f":"Q9-Q10*Q3","v":3.536},{"$f":"R9-R10*R3","v":4.016666666666668},{"$f":"S9-S10*$S$3","v":3.9899999999999993},null,null,{"$f":"V9-V10*V3","v":2.329999999999999}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":6.055,"d":"6.06"}},8.65,10.7,{"$f":"G14","v":10.36},{"$f":"H14","v":11.16},{"$f":"I14","v":14.73},{"$f":"J14","v":16.44},{"$f":"K14","v":18.82},null,"weryfikacja"]
[null,"COP",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7960000000000003,"d":"1.80"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.952,"d":"1.95"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.346,"d":"2.35"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.904,"d":"2.90"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.468,"d":"3.47"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7300000000000004,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.596,"d":"4.60"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.811999999999999,"d":"5.81"}},null,"COP=",{"$f":"N10*N3+N11","v":2.1},{"$f":"O10*O3+O11","v":2.37},3,3.94,4.95,5.35,{"$f":"T9","v":5.622},{"$f":"U9","v":6.029999999999999},6.71,{"$f":"W9","v":8.9}]
[null,"Qmax",null,6.06,8.65,10.7,10.36,11.16,14.73,16.44,18.82,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,1.79,1.79,2.22,2.58,3,3.22,3.96,4.96,null,"Q",{"$f":"D9*Dane!$E$26","v":8.11},{"$f":"E9*Dane!$E$26","v":9.28},{"$f":"F9*Dane!$E$26","v":11.07},{"$f":"G9*Dane!$E$26","v":10.95},{"$f":"H9*Dane!$E$26","v":11.67},{"$f":"I9*Dane!$E$26","v":15.36},{"$f":"S16*T14+S17","v":15.69},{"$f":"$S$16*U14+$S$17","v":16.185000000000002},{"$f":"J9*Dane!$E$26","v":17.01},{"$f":"K9*Dane!$E$26","v":19.5}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.23399999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.22375000000000012},{"$f":"(Q15-P15)/(Q3-P3)","v":-0.013333333333333443},{"$f":"(R15-Q15)/(R3-Q3)","v":0.14400000000000013},{"$f":"(S15-R15)/(S3-R3)","v":1.2299999999999998},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1650000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.24899999999999983}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":12.79},{"$f":"O15-O16*O3","v":12.63625},{"$f":"P15-P16*P3","v":10.976666666666667},{"$f":"Q15-Q16*Q3","v":10.661999999999999},{"$f":"R15-R16*R3","v":3.0600000000000023},{"$f":"S15-S16*$S$3","v":13.709999999999997},null,null,{"$f":"V15-V16*V14","v":12.030000000000005}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.11},{"$f":"O16*O14+O17","v":9.279999999999998},11.07,10.95,11.67,15.36,{"$f":"T15","v":15.69},{"$f":"U15","v":16.185000000000002},17.01,{"$f":"W15","v":19.5}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.8},2.06,2.43,3.12,3.78,4.07,{"$f":"T14*S21+S22","v":4.26},{"$f":"U14*S21+S22","v":4.545},{"$f":"J10","v":5.02},{"$f":"K10","v":6.38}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.052000000000000005},{"$f":"(P20-O20)/(P14-O14)","v":0.04625000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07666666666666666},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.09666666666666683},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09499999999999993},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13600000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.84},{"$f":"O20-O21*O14","v":2.75375},{"$f":"P20-P21*P14","v":2.966666666666667},{"$f":"Q20-Q21*Q14","v":2.8560000000000003},{"$f":"R20-R21*R14","v":3.1033333333333317},{"$f":"S20-S21*$S$3","v":3.120000000000001},null,null,{"$f":"V20-V21*V14","v":2.299999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,94 | 4,95"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":2.06},2.43,3.12,3.7799999999999994,4.07,{"$f":"T20","v":4.26},{"$f":"U20","v":4.545},5.02,{"$f":"W20","v":6.38}]
[null,60225,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.06},{"$f":"E14*Dane!$E$26","v":8.65},{"$f":"F14*Dane!$E$26","v":{"v":10.7,"d":"10.70"}},{"$f":"G14*Dane!$E$26","v":10.36},{"$f":"H14*Dane!$E$26","v":11.16},{"$f":"I14*Dane!$E$26","v":14.73},{"$f":"S27*T25+S28","v":15.072000000000001},{"$f":"S27*U25+S28","v":15.585},{"$f":"J14*Dane!$E$26","v":16.44},{"$f":"K14*Dane!$E$26","v":18.82}]
[null,{"$f":"D14+9","v":15.059999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5180000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.25624999999999987},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.037777777777777764},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16000000000000014},{"$f":"(S26-R26)/(S3-R3)","v":1.1900000000000002},{"$f":"(V26-S26)/(V3-S3)","v":0.1710000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.2379999999999999}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.7},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":16.42},12.493749999999999,10.435555555555554,10.04,2.8299999999999983,13.02,null,null,{"$f":"V26-V27*V25","v":11.680000000000003}]
[null,{"$f":"D9+9","v":17.11},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.059999999999999},{"$f":"O27*O25+O28","v":8.65},10.7,10.36,11.16,14.73,{"$f":"T26","v":15.072000000000001},{"$f":"U26","v":15.585},16.44,{"$f":"W26","v":18.82}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7960000000000003,"d":"1.80"}},{"v":1.952,"d":"1.95"},{"v":2.346,"d":"2.35"},{"v":2.904,"d":"2.90"},{"v":3.468,"d":"3.47"},{"v":3.7300000000000004,"d":"3.73"},{"$f":"T25*S32+S33","v":3.9032000000000004},{"$f":"U25*S32+S33","v":4.163},{"$f":"J13","v":4.596},{"$f":"K13","v":5.811999999999999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03119999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.049250000000000016},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06199999999999998},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11280000000000001},{"$f":"(S31-R31)/(S25-R25)","v":0.08733333333333348},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08659999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12159999999999993}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.419999999999999},{"$f":"O31-O32*O25","v":2.6907500000000004},{"$f":"P31-P32*P25","v":2.78},{"$f":"Q31-Q32*Q25","v":2.6784},{"$f":"R31-R32*R25","v":2.8566666666666656},{"$f":"S31-S32*$S$3","v":2.8640000000000008},null,null,{"$f":"V31-V32*V25","v":2.1640000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7960000000000003},{"$f":"O32*O25+O33","v":1.9520000000000002},2.346,2.904,3.468,3.7300000000000004,{"$f":"T31","v":3.9032000000000004},{"$f":"U31","v":4.163},4.596,{"$f":"W31","v":5.811999999999999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-24.6448087431694},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-22.024875621890544},-80.06451612903226,-7.929742388758783,-14.857142857142847,-27.371134020618566,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-27.371134020618566},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-27.371134020618566},-23.044496487119442,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-23.044496487119442}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D13","index":62,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.3},{"$f":"E7*Dane!$E$26","v":8.35},{"$f":"F7*Dane!$E$26","v":10.74},{"$f":"G7*Dane!$E$26","v":10.64},{"$f":"H7*Dane!$E$26","v":13.7},{"$f":"I7*Dane!$E$26","v":15.2},{"$f":"S5*T3+S6","v":15.666},{"$f":"$S$5*U3+$S$6","v":16.365000000000002},{"$f":"J7*Dane!$E$26","v":17.53},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.3,8.35,10.74,6.31,8.61,9.35,11.45,14.08,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20999999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.29875000000000007},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.011111111111111072},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6119999999999998},{"$f":"(S4-R4)/(S3-R3)","v":0.5},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23300000000000018},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.36199999999999977}]
[null,"COP",null,2.14,2.43,3,3.98,4.87,5.47,7.02,9.64,null,"b=",{"$f":"N4-N5*$N$3","v":11.5},{"$f":"O4-O5*O3","v":12.83125},{"$f":"P4-P5*P3","v":10.662222222222223},{"$f":"Q4-Q5*Q3","v":9.416},{"$f":"R4-R5*R3","v":10.2},{"$f":"S4-S5*$S$3","v":12.869999999999997},null,null,{"$f":"V4-V5*V3","v":10.290000000000006}]
[{"$nulls":3},7.3,8.35,10.74,10.64,13.7,15.2,17.53,21.15,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.300000000000001},8.35,10.74,10.64,13.7,15.2,{"$f":"T4","v":15.666},{"$f":"U4","v":16.365000000000002},{"$f":"V5*V3+V6","v":17.53},{"$f":"W4","v":21.15}]
[null,"Q",null,7.71,8.81,10.49,10.42,10.9,{"$f":"(I7+I12)/2","v":14.57},16.11,18.38,null,"COP",{"$f":"D6","v":2.14},2.43,3,3.98,4.87,5.47,{"$f":"T3*S10+S11","v":5.779999999999999},{"$f":"U3*S10+S11","v":6.244999999999999},{"$f":"J6","v":7.02},{"$f":"K6","v":9.64}]
[null,"COP",null,1.82,2.09,2.47,3.03,3.78,4.1,5.13,6.67,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05800000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.07124999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.17800000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.19999999999999987},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2620000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3000000000000003},{"$f":"O9-O10*O3","v":3.49875},{"$f":"P9-P10*P3","v":3.7622222222222224},{"$f":"Q9-Q10*Q3","v":3.624},{"$f":"R9-R10*R3","v":3.470000000000001},{"$f":"S9-S10*$S$3","v":3.92},null,null,{"$f":"V9-V10*V3","v":1.7799999999999976}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":6.097,"d":"6.10"}},8.71,10.68,{"$f":"G14","v":9.85},{"$f":"H14","v":10.77},{"$f":"I14","v":13.94},{"$f":"J14","v":15.51},{"$f":"K14","v":17.68},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8120000000000003,"d":"1.81"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9739999999999998,"d":"1.97"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.366,"d":"2.37"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.854,"d":"2.85"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.412,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.67},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.026,"d":"6.03"}},null,"COP=",{"$f":"N10*N3+N11","v":2.14},{"$f":"O10*O3+O11","v":2.43},3,3.98,4.87,5.47,{"$f":"T9","v":5.779999999999999},{"$f":"U9","v":6.244999999999999},7.02,{"$f":"W9","v":9.64}]
[null,"Qmax",null,6.1,8.71,10.68,9.85,10.77,13.94,15.51,17.68,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.8,"d":"1.80"},1.8,2.21,2.59,2.86,3.2,3.98,5.06,null,"Q",{"$f":"D9*Dane!$E$26","v":7.71},{"$f":"E9*Dane!$E$26","v":8.81},{"$f":"F9*Dane!$E$26","v":10.49},{"$f":"G9*Dane!$E$26","v":10.42},{"$f":"H9*Dane!$E$26","v":10.9},{"$f":"I9*Dane!$E$26","v":14.57},{"$f":"S16*T14+S17","v":14.878},{"$f":"$S$16*U14+$S$17","v":15.34},{"$f":"J9*Dane!$E$26","v":16.11},{"$f":"K9*Dane!$E$26","v":18.38}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.2200000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.20999999999999996},{"$f":"(Q15-P15)/(Q3-P3)","v":-0.00777777777777781},{"$f":"(R15-Q15)/(R3-Q3)","v":0.09600000000000009},{"$f":"(S15-R15)/(S3-R3)","v":1.2233333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.15399999999999991},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.22699999999999995}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":12.110000000000003},{"$f":"O15-O16*O3","v":11.96},{"$f":"P15-P16*P3","v":10.435555555555556},{"$f":"Q15-Q16*Q3","v":10.228},{"$f":"R15-R16*R3","v":2.336666666666666},{"$f":"S15-S16*$S$3","v":13.030000000000001},null,null,{"$f":"V15-V16*V14","v":11.57}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.710000000000001},{"$f":"O16*O14+O17","v":8.810000000000002},10.49,10.42,10.9,14.57,{"$f":"T15","v":14.878},{"$f":"U15","v":15.34},16.11,{"$f":"W15","v":18.38}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.09,2.47,3.03,3.78,4.1,{"$f":"T14*S21+S22","v":4.305999999999999},{"$f":"U14*S21+S22","v":4.615},{"$f":"J10","v":5.13},{"$f":"K10","v":6.67}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05399999999999996},{"$f":"(P20-O20)/(P14-O14)","v":0.04750000000000004},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06222222222222218},{"$f":"(R20-Q20)/(R14-Q14)","v":0.15},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10300000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.154}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8999999999999995},{"$f":"O20-O21*O14","v":2.8025},{"$f":"P20-P21*P14","v":2.9055555555555554},{"$f":"Q20-Q21*Q14","v":2.73},{"$f":"R20-R21*R14","v":3.033333333333333},{"$f":"S20-S21*$S$3","v":3.0699999999999994},null,null,{"$f":"V20-V21*V14","v":2.05}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,98 | 4,87"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.09},2.47,3.03,3.7799999999999994,4.1,{"$f":"T20","v":4.305999999999999},{"$f":"U20","v":4.615},5.13,{"$f":"W20","v":6.67}]
[null,51386,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.3},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":6.1,"d":"6.10"}},{"$f":"E14*Dane!$E$26","v":8.71},{"$f":"F14*Dane!$E$26","v":10.68},{"$f":"G14*Dane!$E$26","v":9.85},{"$f":"H14*Dane!$E$26","v":10.77},{"$f":"I14*Dane!$E$26","v":13.94},{"$f":"S27*T25+S28","v":14.254},{"$f":"S27*U25+S28","v":14.725},{"$f":"J14*Dane!$E$26","v":15.51},{"$f":"K14*Dane!$E$26","v":17.68}]
[null,{"$f":"D14+9","v":15.1},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5220000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.24624999999999986},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.184},{"$f":"(S26-R26)/(S3-R3)","v":1.0566666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.15700000000000003},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.217}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.3},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":16.540000000000006},12.403749999999999,10.034444444444444,9.482,3.373333333333333,12.37,null,null,{"$f":"V26-V27*V25","v":11.17}]
[null,{"$f":"D9+9","v":16.71},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.100000000000001},{"$f":"O27*O25+O28","v":8.71},10.68,9.85,10.77,13.94,{"$f":"T26","v":14.254},{"$f":"U26","v":14.725},15.51,{"$f":"W26","v":17.68}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8120000000000003,"d":"1.81"}},{"v":1.9739999999999998,"d":"1.97"},{"v":2.366,"d":"2.37"},{"v":2.854,"d":"2.85"},{"v":3.412,"d":"3.41"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9259999999999997},{"$f":"U25*S32+S33","v":4.205},{"$f":"J13","v":4.67},{"$f":"K13","v":6.026}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.032399999999999894},{"$f":"(P31-O31)/(P25-O25)","v":0.049000000000000044},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05422222222222222},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11159999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10933333333333328},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09300000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1356}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.459999999999998},{"$f":"O31-O32*O25","v":2.7090000000000005},{"$f":"P31-P32*P25","v":2.7455555555555557},{"$f":"Q31-Q32*Q25","v":2.6308000000000002},{"$f":"R31-R32*R25","v":2.646666666666667},{"$f":"S31-S32*$S$3","v":2.8099999999999996},null,null,{"$f":"V31-V32*V25","v":1.9580000000000002}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8120000000000003},{"$f":"O32*O25+O33","v":1.9739999999999998},2.366,2.854,3.412,3.7399999999999998,{"$f":"T31","v":3.9259999999999997},{"$f":"U31","v":4.205},4.67,{"$f":"W31","v":6.026}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-23.61111111111111},-21.908077994428968,-55.16799999999999,-8.419947506561682,-11.076923076923075,-25.77023498694515,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-25.77023498694515},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-25.77023498694515},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-14.238281250000018},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-14.238281250000018}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D10","index":63,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.55},{"$f":"E7*Dane!$E$26","v":7.61},{"$f":"F7*Dane!$E$26","v":10.09},{"$f":"G7*Dane!$E$26","v":10.09},{"$f":"H7*Dane!$E$26","v":12.6},{"$f":"I7*Dane!$E$26","v":14.35},{"$f":"S5*T3+S6","v":14.808},{"$f":"$S$5*U3+$S$6","v":15.495000000000001},{"$f":"J7*Dane!$E$26","v":16.64},{"$f":"K7*Dane!$E$26","v":20.13}]
[null,"Q",null,6.55,7.61,10.09,5.9,7.58,8.21,10.11,12.56,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2120000000000001},{"$f":"(P4-O4)/(P3-O3)","v":0.30999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0},{"$f":"(R4-Q4)/(R3-Q3)","v":0.502},{"$f":"(S4-R4)/(S3-R3)","v":0.5833333333333334},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2290000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.34899999999999987}]
[null,"COP",null,2.15,2.49,3.18,4.1,5.01,5.51,7.22,10.38,null,"b=",{"$f":"N4-N5*$N$3","v":10.790000000000003},{"$f":"O4-O5*O3","v":12.26},{"$f":"P4-P5*P3","v":10.09},{"$f":"Q4-Q5*Q3","v":9.086},{"$f":"R4-R5*R3","v":8.516666666666666},{"$f":"S4-S5*$S$3","v":12.059999999999999},null,null,{"$f":"V4-V5*V3","v":9.660000000000004}]
[{"$nulls":3},6.55,7.61,10.09,10.09,12.6,14.35,16.64,20.13,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.550000000000001},7.61,10.09,10.09,12.6,14.35,{"$f":"T4","v":14.808},{"$f":"U4","v":15.495000000000001},{"$f":"V5*V3+V6","v":16.64},{"$f":"W4","v":20.13}]
[null,"Q",null,6.95,8.06,9.52,9.87,10.82,13.75,15.16,17.24,null,"COP",{"$f":"D6","v":2.15},2.49,3.18,4.1,5.01,5.51,{"$f":"T3*S10+S11","v":5.851999999999999},{"$f":"U3*S10+S11","v":6.365},{"$f":"J6","v":7.22},{"$f":"K6","v":10.38}]
[null,"COP",null,1.84,2.14,2.52,3.02,3.75,4.1,5.21,6.89,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06800000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.08625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17099999999999999},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.3160000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.510000000000001},{"$f":"O9-O10*O3","v":3.7837500000000004},{"$f":"P9-P10*P3","v":3.895555555555555},{"$f":"Q9-Q10*Q3","v":3.7359999999999998},{"$f":"R9-R10*R3","v":3.8433333333333333},{"$f":"S9-S10*$S$3","v":3.8},null,null,{"$f":"V9-V10*V3","v":0.8999999999999977}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":5.824,"d":"5.82"}},8.32,10.08,{"$f":"G14","v":9.25},{"$f":"H14","v":12.2},{"$f":"I14","v":12.94},{"$f":"J14","v":14.56},{"$f":"K14","v":16.5},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8240000000000003,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.004,"d":"2.00"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.4000000000000004,"d":"2.40"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.848,"d":"2.85"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.434,"d":"3.43"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.7219999999999995,"d":"4.72"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.1579999999999995,"d":"6.16"}},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.49},3.18,4.1,5.01,5.51,{"$f":"T9","v":5.851999999999999},{"$f":"U9","v":6.365},7.22,{"$f":"W9","v":10.38}]
[null,"Qmax",null,5.82,8.32,10.08,9.25,12.2,12.94,14.56,16.5,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.8,"d":"1.80"},1.8,2.22,2.59,2.96,3.2,3.99,5.06,null,"Q",{"$f":"D9*Dane!$E$26","v":6.95},{"$f":"E9*Dane!$E$26","v":8.06},{"$f":"F9*Dane!$E$26","v":9.52},{"$f":"G9*Dane!$E$26","v":9.87},{"$f":"H9*Dane!$E$26","v":10.82},{"$f":"I9*Dane!$E$26","v":13.75},{"$f":"S16*T14+S17","v":14.032},{"$f":"$S$16*U14+$S$17","v":14.455},{"$f":"J9*Dane!$E$26","v":15.16},{"$f":"K9*Dane!$E$26","v":17.24}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22200000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.18249999999999988},{"$f":"(Q15-P15)/(Q3-P3)","v":0.03888888888888885},{"$f":"(R15-Q15)/(R3-Q3)","v":0.19000000000000022},{"$f":"(S15-R15)/(S3-R3)","v":0.9766666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20799999999999982}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.39},{"$f":"O15-O16*O3","v":10.7975},{"$f":"P15-P16*P3","v":9.792222222222222},{"$f":"Q15-Q16*Q3","v":9.489999999999998},{"$f":"R15-R16*R3","v":3.9833333333333343},{"$f":"S15-S16*$S$3","v":12.34},null,null,{"$f":"V15-V16*V14","v":11.000000000000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.949999999999999},{"$f":"O16*O14+O17","v":8.060000000000002},9.52,9.87,10.82,13.75,{"$f":"T15","v":14.032},{"$f":"U15","v":14.455},15.16,{"$f":"W15","v":17.24}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.84},2.14,2.52,3.02,3.75,4.1,{"$f":"T14*S21+S22","v":4.321999999999999},{"$f":"U14*S21+S22","v":4.654999999999999},{"$f":"J10","v":5.21},{"$f":"K10","v":6.89}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.06000000000000001},{"$f":"(P20-O20)/(P14-O14)","v":0.04749999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.146},{"$f":"(S20-R20)/(S14-R14)","v":0.11666666666666654},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.11100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16799999999999998}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.04},{"$f":"O20-O21*O14","v":2.8525},{"$f":"P20-P21*P14","v":2.908888888888889},{"$f":"Q20-Q21*Q14","v":2.728},{"$f":"R20-R21*R14","v":2.9333333333333345},{"$f":"S20-S21*$S$3","v":2.9899999999999993},null,null,{"$f":"V20-V21*V14","v":1.8500000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,18 | 4,1 | 5,01"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.14},2.52,3.02,3.75,4.1,{"$f":"T20","v":4.321999999999999},{"$f":"U20","v":4.654999999999999},5.21,{"$f":"W20","v":6.89}]
[null,43220,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.55},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.82},{"$f":"E14*Dane!$E$26","v":8.32},{"$f":"F14*Dane!$E$26","v":10.08},{"$f":"G14*Dane!$E$26","v":9.25},{"$f":"H14*Dane!$E$26","v":{"v":12.2,"d":"12.20"}},{"$f":"I14*Dane!$E$26","v":12.94},{"$f":"S27*T25+S28","v":13.264},{"$f":"S27*U25+S28","v":13.75},{"$f":"J14*Dane!$E$26","v":14.56},{"$f":"K14*Dane!$E$26","v":16.5}]
[null,{"$f":"D14+9","v":14.82},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5},{"$f":"(P26-O26)/(P3-O3)","v":0.21999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5899999999999999},{"$f":"(S26-R26)/(S3-R3)","v":0.24666666666666673},{"$f":"(V26-S26)/(V3-S3)","v":0.1620000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.19399999999999995}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.55},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":15.82},11.620000000000001,9.434444444444445,8.07,10.473333333333333,11.319999999999999,null,null,{"$f":"V26-V27*V25","v":10.680000000000001}]
[null,{"$f":"D9+9","v":15.95},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.82},{"$f":"O27*O25+O28","v":8.32},10.08,9.25,12.2,12.94,{"$f":"T26","v":13.264},{"$f":"U26","v":13.75},14.56,{"$f":"W26","v":16.5}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8240000000000003,"d":"1.82"}},{"v":2.004,"d":"2.00"},{"v":2.4000000000000004,"d":"2.40"},{"v":2.848,"d":"2.85"},{"v":3.434,"d":"3.43"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9364},{"$f":"U25*S32+S33","v":4.231},{"$f":"J13","v":4.7219999999999995},{"$f":"K13","v":6.1579999999999995}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03599999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.049500000000000044},{"$f":"(Q31-P31)/(Q25-P25)","v":0.049777777777777726},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11720000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.10199999999999987},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09819999999999998},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1436}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.543999999999999},{"$f":"O31-O32*O25","v":2.7465000000000006},{"$f":"P31-P32*P25","v":2.7484444444444445},{"$f":"Q31-Q32*Q25","v":2.6136},{"$f":"R31-R32*R25","v":2.720000000000001},{"$f":"S31-S32*$S$3","v":2.758},null,null,{"$f":"V31-V32*V25","v":1.8499999999999996}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8240000000000003},{"$f":"O32*O25+O33","v":2.004},2.4000000000000004,2.848,3.434,3.7399999999999998,{"$f":"T31","v":3.9364},{"$f":"U31","v":4.231},4.7219999999999995,{"$f":"W31","v":6.1579999999999995}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-21.519337016574585},-20.130434782608695,-47.266666666666666,-9.33435582822086,-7.522727272727271,-23.905013192612127,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-23.905013192612127},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-23.905013192612127},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-13.346693386773557},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-13.346693386773557}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"251.A04","index":64,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.656},{"$f":"$S$5*U3+$S$6","v":7.265},{"$f":"J7*Dane!$E$26","v":8.28},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.28,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.092},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.06999999999999999},{"$f":"(R4-Q4)/(R3-Q3)","v":-0.092},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.08600000000000012}]
[null,"COP",null,2.25,2.56,3.2,4,5.1,5.52,8.17,10.88,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.55625},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.644},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.220000000000001},null,null,{"$f":"V4-V5*V3","v":6.559999999999997}]
[{"$nulls":3},{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.28,9.14,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.656},{"$f":"U4","v":7.265},{"$f":"V5*V3+V6","v":8.28},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.35,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.25},2.56,3.2,4,5.1,5.52,{"$f":"T3*S10+S11","v":6.049999999999999},{"$f":"U3*S10+S11","v":6.844999999999999},{"$f":"J6","v":8.17},{"$f":"K6","v":10.88}]
[null,"COP",null,1.92,2.17,2.64,3.28,3.88,4.25,5.95,8.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06200000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.08000000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.265},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2710000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.49},{"$f":"O9-O10*O3","v":3.7600000000000002},{"$f":"P9-P10*P3","v":3.822222222222222},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.12},{"$f":"S9-S10*$S$3","v":2.869999999999999},null,null,{"$f":"V9-V10*V3","v":2.7499999999999982}]
[null,"Q",null,2.24,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8,"d":"1.80"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.034,"d":"2.03"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.476,"d":"2.48"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.0039999999999996,"d":"3.00"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.58},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.9139999999999997,"d":"3.91"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.426,"d":"5.43"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.694,"d":"7.69"}},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.56},3.2,4,5.1,5.52,{"$f":"T9","v":6.049999999999999},{"$f":"U9","v":6.844999999999999},8.17,{"$f":"W9","v":10.88}]
[null,"Qmax",null,{"$f":"D12","v":2.24},2.68,3.49,{"v":4.3,"d":"4.30"},5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.83,2.23,2.59,3.13,3.41,4.64,6.44,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.35},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.965},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08999999999999994},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07888888888888884},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.1633333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.192222222222222},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.346666666666666},{"$f":"S15-S16*$S$3","v":4.010000000000001},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.35,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.965},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},55,{"$nulls":6},"COP",{"$f":"D10","v":1.92},2.17,2.64,3.28,3.88,4.25,{"$f":"T14*S21+S22","v":4.59},{"$f":"U14*S21+S22","v":5.1},{"$f":"J10","v":5.95},{"$f":"K10","v":8.53}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05},{"$f":"(P20-O20)/(P14-O14)","v":0.058750000000000024},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07111111111111107},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12000000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333336},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2579999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.92},{"$f":"O20-O21*O14","v":3.0512500000000005},{"$f":"P20-P21*P14","v":3.1377777777777776},{"$f":"Q20-Q21*Q14","v":3.0399999999999996},{"$f":"R20-R21*R14","v":3.0166666666666666},{"$f":"S20-S21*$S$3","v":2.55},null,null,{"$f":"V20-V21*V14","v":0.7900000000000018}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,2 | 4 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.17},2.64,3.28,3.88,4.25,{"$f":"T20","v":4.59},{"$f":"U20","v":5.1},5.95,{"$f":"W20","v":8.53}]
[null,45092,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.24},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":{"v":4.3,"d":"4.30"}},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.088},{"$f":"(P26-O26)/(P3-O3)","v":0.10125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08999999999999996},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.54},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4},4.19875,4.12,3.8759999999999994,4.193333333333333,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.24},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.359999999999999,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8,"d":"1.80"}},{"v":2.034,"d":"2.03"},{"v":2.476,"d":"2.48"},{"v":3.0039999999999996,"d":"3.00"},3.58,{"v":3.9139999999999997,"d":"3.91"},{"$f":"T25*S32+S33","v":4.2164},{"$f":"U25*S32+S33","v":4.67},{"$f":"J13","v":5.426},{"$f":"K13","v":7.694}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04679999999999995},{"$f":"(P31-O31)/(P25-O25)","v":0.05525000000000002},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05866666666666662},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11520000000000011},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333321},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15120000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.22679999999999997}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.735999999999999},{"$f":"O31-O32*O25","v":2.86275},{"$f":"P31-P32*P25","v":2.8866666666666663},{"$f":"Q31-Q32*Q25","v":2.773599999999999},{"$f":"R31-R32*R25","v":2.8006666666666673},{"$f":"S31-S32*$S$3","v":2.4019999999999992},null,null,{"$f":"V31-V32*V25","v":0.8900000000000006}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7999999999999998},{"$f":"O32*O25+O33","v":2.034},2.476,3.0039999999999996,3.58,3.9139999999999997,{"$f":"T31","v":4.2164},{"$f":"U31","v":4.67},5.426,{"$f":"W31","v":7.694}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-5.702479338842975},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-6.133004926108375},-6.000000000000002,-28.3448275862069,4.722222222222222,-3.456090651558076,20,20,-15.084745762711846,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak",-6.000000000000002,"brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-6.000000000000002},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.31},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.341235294117647},1.51,1.7,1.92,2.34,2.54,null,null,3.34,4.42]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":0.09375},{"$f":"(G54-F54)/(G52-F52)","v":0.11999999999999995},{"$f":"(H54-G54)/(H52-G52)","v":0.14600000000000007},{"$f":"(I54-H54)/(I52-H52)","v":0.15999999999999984},{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.207554179566563},3.88625,4.069999999999999,4.018,3.9200000000000013,3.299999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},2.48,3.2299999999999995,4.31,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.341235294117647},1.51,1.7,1.92,2.34,2.54,null,null,{"$f":"L55","v":3.34},{"$f":"M55","v":4.42}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03375294117647058},{"$f":"(F61-E61)/(F52-E52)","v":0.023749999999999993},{"$f":"(G61-F61)/(G52-F52)","v":0.024444444444444442},{"$f":"(H61-G61)/(H52-G52)","v":0.08399999999999999},{"$f":"(I61-H61)/(I52-H52)","v":0.06666666666666672},{"$f":"(L61-I61)/(L52-I52)","v":0.07999999999999999}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0162941176470586},1.86625,1.871111111111111,1.752,1.8733333333333329,1.7400000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3412352941176469},1.51,1.6999999999999997,1.92,2.34,2.54]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,7.74,10.51]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A04","index":65,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5652.525571164653},null,null,"COP",{"$f":"K13","v":3.622006440237069},{"$f":"L13","v":3.0729592248065893},{"$f":"M13","v":3.3869661966986158},{"$f":"N13","v":3.0613981139723454},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9864956957391603},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9785770081452363},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9816715627681109},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9819912636725459},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.622006440237069},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.013504304260839706},{"$f":"1-L3","v":0.021422991854763707},{"$f":"1-M3","v":0.01832843723188915},{"$f":"1-N3","v":0.018008736327454145}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9864956957391603},null,null,"COP-Inst",{"$f":"K14","v":3.6356956071732927},{"$f":"L14","v":3.0948512084486004},{"$f":"M14","v":3.4056368376003516},{"$f":"N14","v":3.0797371124885884}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.013504304260839706},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.6356956071732927},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R7*Bilans!F7+S7","v":4.427033333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5977479275060048,"d":"59.77%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":1.780783333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC7*Bilans!F7+AD7","v":4.078833333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.001874213836478},{"$f":"AF7*Z7","v":232.54891056603776},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":18.731698198014136},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ7*Bilans!F7+AK7","v":4.431699999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5971184872622246,"d":"59.71%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":1.785449999999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU7*Bilans!F7+AV7","v":3.3229999999999995},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.260301886792453},{"$f":"AX7*AR7","v":189.45614264150944},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.99231868793259},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB7*Bilans!F7+BC7","v":4.427033333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5977479275060048,"d":"59.77%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":1.780783333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W7<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM7*Bilans!F7+BN7","v":3.7696296296296294},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6985045422781275},{"$f":"BP7*BJ7","v":214.920098951782},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":20.268164914521517},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F7*BT7+BU7","v":3.0452799999999995},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.0145011296169817},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC7*Bilans!F7+CD7","v":4.375966666666666},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.6047235277538678,"d":"60.47%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":1.7297166666666657},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN7*Bilans!F7+CO7","v":3.0452799999999995},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.643073207547169},{"$f":"CQ7*CK7","v":153.588984090566},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":28.361643478489313}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R8*Bilans!F8+S8","v":4.266333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.730135166809907,"d":"73.01%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":1.1513333333333335},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.7540740740740737},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.2582529699510827},{"$f":"AF8*Z8","v":225.99242599580708},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":27.46085120620432},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":4.1317407407407405},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.753919520962378,"d":"75.39%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":1.0167407407407403},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU8*Bilans!F8+AV8","v":3.083259259259259},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6760363382250167},{"$f":"AX8*AR8","v":185.60988041928715},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":33.435420409629906},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB8*Bilans!F8+BC8","v":4.266333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.730135166809907,"d":"73.01%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":1.1513333333333335},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W8<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.7540740740740737},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.2582529699510827},{"$f":"BP8*BJ8","v":225.99242599580708},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":27.46085120620432},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F8*BT8+BU8","v":2.8416888888888887},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.230473270981263},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC8*Bilans!F8+CD8","v":4.051},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.7689459392742533,"d":"76.89%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":0.9359999999999999},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN8*Bilans!F8+CO8","v":2.8416888888888887},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.4663714884696013},{"$f":"CQ8*CK8","v":171.06752644025156},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":36.277746648587566}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11455.001901481932},null,{"$f":"F9/F11","v":3218.206981582008},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R9*Bilans!F9+S9","v":4.210916666666667},{"v":0.767944430151788,"d":"76.79%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.23375},null,0.9771666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.6837037037037037},3.19717679944095,230.86813668763102,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":29.135360927268124},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":4.069287037037037},{"v":0.7946723764059134,"d":"79.47%"},3.23375,null,0.8355370370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU9*Bilans!F9+AV9","v":3.026962962962963},2.627175401816911,189.70833576519917,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":35.45667332892139},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB9*Bilans!F9+BC9","v":4.210916666666667},{"v":0.767944430151788,"d":"76.79%"},3.23375,null,0.9771666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W9<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.6837037037037037},3.19717679944095,230.86813668763102,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":29.135360927268124},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F9*BT9+BU9","v":2.795244444444444},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.284149269394051},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC9*Bilans!F9+CD9","v":3.97975},{"v":0.8125510396381682,"d":"81.26%"},3.23375,null,0.746,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN9*Bilans!F9+CO9","v":2.795244444444444},2.056877987421384,148.52715947169816,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":45.287518544927956}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":188.12289851806287},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":3.856541666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.993125},null,-0.13658333333333283,0.03420462252830373,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":87.34170496165285},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":3.093295038347148},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC10*Bilans!F10+AD10","v":3.2337037037037035},2.379517819706499,207.8311433598005,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":51.340615626871376},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":3.6699120370370375},{"v":1,"d":"100.00%"},3.993125,null,-0.32321296296296254,0.08094236042271717,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.11497763517157},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":7.320022364828428},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU10*Bilans!F10+AV10","v":2.666962962962963},1.9624821802935013,163.1116625245171,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":64.07686437259002},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":3.856541666666667},{"v":1,"d":"100.00%"},3.993125,null,-0.13658333333333283,0.03420462252830373,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":87.34170496165285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":3.093295038347148},null,{"$f":"IF(Bilans!W10<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W10<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM10*Bilans!F10+BN10","v":3.2337037037037035},2.379517819706499,207.8311433598005,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":51.340615626871376},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F10*BT10+BU10","v":2.4982444444444445},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.6745803719945562},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":3.5241250000000006},{"v":1,"d":"100.00%"},3.993125,null,-0.4689999999999994,0.11745187040225373,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.31754812959775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":3.093295038347148},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN10*Bilans!F10+CO10","v":2.4982444444444445},1.838330817610063,166.03353209761966,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":67.36829975371765}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.559436035978915},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":3.904666666666667},{"v":0.9962438108246542,"d":"99.62%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.89},null,0.014666666666666828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC11*Bilans!F11+AD11","v":3.2948148148148144},2.4244863731656183,213.2578213836478,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":46.80100546485889},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":3.7241481481481484},{"v":1,"d":"100.00%"},3.89,null,-0.1658518518518517,0.04263543749404928,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":84.20978691802344},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":3.750213081976575},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU11*Bilans!F11+AV11","v":2.715851851851852},1.998457023060797,168.28964007677718,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":59.195023428372515},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":3.904666666666667},{"v":0.9962438108246542,"d":"99.62%"},3.89,null,0.014666666666666828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W11<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM11*Bilans!F11+BN11","v":3.2948148148148144},2.4244863731656183,213.2578213836478,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":46.80100546485889},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F11*BT11+BU11","v":2.538577777777778},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6161980461500756},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":3.5860000000000003},{"v":1,"d":"100.00%"},3.89,null,-0.3039999999999998,0.07814910025706936,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.88185089974294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN11*Bilans!F11+CO11","v":2.538577777777778},1.868010062893082,164.16418182638927,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":60.68895982556447}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":3.8384583333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.031875},null,-0.1934166666666668,0.04797189066294634,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":86.98204820957992},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":4.382951790420093},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC12*Bilans!F12+AD12","v":3.2107407407407402},2.362620545073375,205.5055741525163,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":53.1465441902029},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":3.649532407407407},{"v":1,"d":"100.00%"},4.031875,null,-0.3823425925925932,0.09482997181028507,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":82.7008596255533},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":8.664140374446697},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU12*Bilans!F12+AV12","v":2.6485925925925926},1.9489643605870022,161.18102800011192,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":65.91561218524149},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":2.6334583333333335},{"v":1,"d":"100.00%"},4.031875,null,-1.3984166666666669,0.3468402831602336,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":59.675937529065266},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":31.689062470934743},null,{"$f":"IF(Bilans!W12<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W12<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM12*Bilans!F12+BN12","v":3.2107407407407402},2.362620545073375,140.99159605268486,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":73.46218441055322},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F12*BT12+BU12","v":2.4830888888888887},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.6970082066243664},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":3.500875},{"v":1,"d":"100.00%"},4.031875,null,-0.5310000000000001,0.13170051154859713,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.23329948845141},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":31.689062470934743},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN12*Bilans!F12+CO12","v":2.4830888888888887},1.8271786163522012,166.69953392455463,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":105.29019405112767}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11342.235302937257},null,{"$f":"F13/F15","v":3932.4946019789945},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.622006440237069},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0729592248065893},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3869661966986158},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0613981139723454},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R13*Bilans!F13+S13","v":3.8620833333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.98125},null,-0.11916666666666664,0.02993197278911564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":87.45163265306122},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":2.698367346938775},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC13*Bilans!F13+AD13","v":3.2407407407407405},2.3846960167714886,208.54556004791854,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":50.78780651087688},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":3.6761574074074077},{"v":1,"d":"100.00%"},3.98125,null,-0.30509259259259247,0.07663236234664803,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.24159253444968},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":6.90840746555032},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU13*Bilans!F13+AV13","v":2.6725925925925926},1.9666247379454929,163.7049751042276,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":63.51385093311718},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB13*Bilans!F13+BC13","v":3.8620833333333335},{"v":1,"d":"100.00%"},3.98125,null,-0.11916666666666664,0.02993197278911564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":87.45163265306122},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":2.698367346938775},null,{"$f":"IF(Bilans!W13<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W13<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM13*Bilans!F13+BN13","v":3.2407407407407405},2.3846960167714886,208.54556004791854,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":50.78780651087688},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F13*BT13+BU13","v":2.5028888888888887},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.667761697593892},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC13*Bilans!F13+CD13","v":3.5312500000000004},{"v":1,"d":"100.00%"},3.98125,null,-0.44999999999999973,0.11302982731554152,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.03697017268446},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":2.698367346938775},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN13*Bilans!F13+CO13","v":2.5028888888888887},1.841748427672956,165.82544824797844,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":66.54471398327264}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":300.88949706273496},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6356956071732927},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0948512084486004},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4056368376003516},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0797371124885884},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.063916666666667},{"v":0.8732339491869502,"d":"87.32%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.54875},null,0.5151666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.497037037037037},2.5732914046121595,205.27145534591193,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":39.98898057777849},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":3.9036203703703705},{"v":0.9090919872577925,"d":"90.91%"},3.54875,null,0.3548703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU14*Bilans!F14+AV14","v":2.8776296296296295},2.1175010482180294,168.91305861635217,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":48.596575707293105},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.063916666666667},{"v":0.8732339491869502,"d":"87.32%"},3.54875,null,0.5151666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W14<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.497037037037037},2.5732914046121595,205.27145534591193,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":39.98898057777849},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F14*BT14+BU14","v":2.6720444444444444},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.4355715972788214},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.7907500000000005},{"v":0.9361603904240584,"d":"93.62%"},3.54875,null,0.24200000000000044,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN14*Bilans!F14+CO14","v":2.6720444444444444},1.9662213836477989,156.84547977358488,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":52.33556142548424}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8842341696360814},{"$nulls":4},{"$f":"F11","v":3.559436035978915},{"$f":"F15","v":2.8842341696360814},{"$f":"F28","v":3.2704873432977917},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":3.8997083333333338},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.900625},null,-9.166666666660106E-4,2.3500507397301987E-4,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.19426902739947},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0.02073097260052995},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC15*Bilans!F15+AD15","v":3.2885185185185186},2.4198532494758913,213.41718849110356,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":47.042241547384045},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":3.7185601851851855},{"v":1,"d":"100.00%"},3.900625,null,-0.1820648148148143,0.0466758057528766,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":84.09749379550999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":4.1175062044900095},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU15*Bilans!F15+AV15","v":2.710814814814815},1.9947505241090149,167.75351982484818,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":59.697214532659444},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":3.8997083333333338},{"v":1,"d":"100.00%"},3.900625,null,-9.166666666660106E-4,2.3500507397301987E-4,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.19426902739947},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0.02073097260052995},null,{"$f":"IF(Bilans!W15<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W15<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM15*Bilans!F15+BN15","v":3.2885185185185186},2.4198532494758913,213.41718849110356,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":47.042241547384045},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F15*BT15+BU15","v":2.534422222222222},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6221273312348203},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":3.5796250000000005},{"v":1,"d":"100.00%"},3.900625,null,-0.3209999999999993,0.0822945040858835,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.13270549591412},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0.02073097260052995},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN15*Bilans!F15+CO15","v":2.534422222222222},1.8649522012578617,164.36328311741588,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":60.988729011480956}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.8983941748743822},{"$f":"F19","v":3.8983941748743822},{"$f":"F19","v":3.8983941748743822},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.2908333333333335},{"v":0.7137308215187415,"d":"71.37%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0625},null,1.2283333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.7851851851851848},3.2852550663871414,223.72587002096432,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":26.74038947502765},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":4.159351851851851},{"v":0.7362926025689545,"d":"73.63%"},3.0625,null,1.0968518518518513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU16*Bilans!F16+AV16","v":3.108148148148148},2.697638015373864,183.70914884696012,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":32.56515496124674},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.2908333333333335},{"v":0.7137308215187415,"d":"71.37%"},3.0625,null,1.2283333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W16<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.7851851851851848},3.2852550663871414,223.72587002096432,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":26.74038947502765},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F16*BT16+BU16","v":2.862222222222222},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.207298136645963},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.0825000000000005},{"v":0.7501530924678504,"d":"75.02%"},3.0625,null,1.0200000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN16*Bilans!F16+CO16","v":2.862222222222222},2.4841928721174,169.1735345911949,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":35.363196226032954}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":665.2112889628611},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.252916666666667},{"v":0.7391985892034878,"d":"73.92%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.14375},null,1.1091666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.737037037037037},3.2434661076170506,227.20480083857444,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":27.860473025380283},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":4.11662037037037},{"v":0.7636725559216815,"d":"76.37%"},3.14375,null,0.9728703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU17*Bilans!F17+AV17","v":3.0696296296296293},2.664206848357791,186.6276897274633,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.91797452052209},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.252916666666667},{"v":0.7391985892034878,"d":"73.92%"},3.14375,null,1.1091666666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W17<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.737037037037037},3.2434661076170506,227.20480083857444,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":27.860473025380283},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F17*BT17+BU17","v":2.830444444444444},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.2433069011541185},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":4.03375},{"v":0.7793616361946079,"d":"77.94%"},3.14375,null,0.8900000000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN17*Bilans!F17+CO17","v":2.830444444444444},2.45661215932914,172.08568176100627,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":36.784194711743616}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5652.525571164653},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.240375},{"v":0.7477227839518911,"d":"74.77%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.1706250000000002},null,1.06975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.721111111111111},3.2296436058700206,228.3196547169811,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":28.237341678891816},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":4.102486111111111},{"v":0.7728545360367528,"d":"77.29%"},3.1706250000000002,null,0.931861111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU18*Bilans!F18+AV18","v":3.0568888888888885},2.653148846960167,187.564357735849,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":34.3729489977496},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.240375},{"v":0.7477227839518911,"d":"74.77%"},3.1706250000000002,null,1.06975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W18<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.721111111111111},3.2296436058700206,228.3196547169811,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":28.237341678891816},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F18*BT18+BU18","v":2.819933333333333},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.2553961086550514},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.017625},{"v":0.7891789303381974,"d":"78.92%"},3.1706250000000002,null,0.8469999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN18*Bilans!F18+CO18","v":2.819933333333333},2.4474893081761,173.0252566415094,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":37.26126594112103}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.8983941748743822},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6058.7339111477195},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.2071250000000004},{"v":0.7705677867902664,"d":"77.06%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.241875},null,0.9652500000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.678888888888889},3.192997903563941,231.18901320754716,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":29.25227413890458},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":4.065013888888889},{"v":0.7975065002511266,"d":"79.75%"},3.241875,null,0.8231388888888893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU19*Bilans!F19+AV19","v":3.023111111111111},2.6238322851153035,189.97857660377355,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":35.59772113860374},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.2071250000000004},{"v":0.7705677867902664,"d":"77.06%"},3.241875,null,0.9652500000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W19<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.678888888888889},3.192997903563941,231.18901320754716,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":29.25227413890458},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F19*BT19+BU19","v":2.7920666666666665},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.287887108712782},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.9748750000000004},{"v":0.8155916852731216,"d":"81.56%"},3.241875,null,0.7330000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN19*Bilans!F19+CO19","v":2.7920666666666665},2.0545396226415096,148.7589413773585,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":45.46149851318663}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6821.6856602745065},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.9924583333333334},{"v":0.9272169402728061,"d":"92.72%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.7018750000000002},null,0.2905833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.406296296296296},2.5065199161425578,209.15655440251572,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":42.94561926547954},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":3.823087962962963},{"v":0.9682944875615626,"d":"96.83%"},3.7018750000000002,null,0.12121296296296258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU20*Bilans!F20+AV20","v":2.805037037037037},2.0640838574423483,172.23747748427675,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":52.151006177328526},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.9924583333333334},{"v":0.9272169402728061,"d":"92.72%"},3.7018750000000002,null,0.2905833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W20<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.406296296296296},2.5065199161425578,209.15655440251572,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":42.94561926547954},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F20*BT20+BU20","v":2.6121555555555553},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.514338945272955},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.698875},{"v":1,"d":"100.00%"},3.7018750000000002,null,-3.0000000000001137E-3,8.1040013506671982E-4,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.44418959986493},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN20*Bilans!F20+CO20","v":2.6121555555555553},1.9221522012578616,160.39243272155872,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":56.00129090369841}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R21*Bilans!F21+S21","v":3.7625625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.1475},null,-0.38493749999999993,0.09281193490054249,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":85.40268444846295},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":8.73731555153707},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC21*Bilans!F21+AD21","v":3.148},2.3164528301886795,197.83129009635272,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":58.83069083385283},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ21*Bilans!F21+AK21","v":3.4241875000000004},{"v":1,"d":"100.00%"},4.1475,null,-0.7233124999999996,0.1743972272453284,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":77.7222450271248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":16.41775497287522},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU21*Bilans!F21+AV21","v":2.4400874999999997},1.7955360849056603,139.5530955460821,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":77.01832531558694},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB21*Bilans!F21+BC21","v":3.5749999999999993},{"v":1,"d":"100.00%"},4.1475,null,-0.5725000000000007,0.1380349608197711,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":81.14538878842676},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":12.994611211573254},null,{"$f":"IF(Bilans!W21<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W21<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM21*Bilans!F21+BN21","v":2.3712500000000007},1.7448820754716987,141.589134404108,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":76.75423813044486},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F21*BT21+BU21","v":2.4400874999999997},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.7621601684365835},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC21*Bilans!F21+CD21","v":3.1690625},{"v":1,"d":"100.00%"},4.1475,null,-0.9784375000000001,0.23591018685955398,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":93.90408981314046},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":12.994611211573254},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN21*Bilans!F21+CO21","v":1.6845625},1.2395837264150944,116.40198157619035,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":114.48639967961591}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.359958333333333},{"v":0.6684410210342225,"d":"66.84%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.914375},null,1.445583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.8729629629629625},3.3614395527603067,216.964115932914,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":24.770057201125944},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":4.237254629629629},{"v":0.6877979386985154,"d":"68.78%"},2.914375,null,1.3228796296296292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU22*Bilans!F22+AV22","v":3.17837037037037},2.758585604472396,178.05290784067083,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":30.183239506872145},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.359958333333333},{"v":0.6684410210342225,"d":"66.84%"},2.914375,null,1.445583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W22<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.8729629629629625},3.3614395527603067,216.964115932914,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":24.770057201125944},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F22*BT22+BU22","v":2.920155555555555},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.143668145532583},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.171375},{"v":0.6986605136196098,"d":"69.87%"},2.914375,null,1.2570000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN22*Bilans!F22+CO22","v":2.920155555555555},2.5344746331236894,163.58766519496854,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":32.85219307852372}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.143541666666667},{"v":0.8152747750012569,"d":"81.53%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.378125},null,0.7654166666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.598148148148148},2.64769392033543,200.36423742138368,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":36.87010392335406},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":3.9933564814814813},{"v":0.8459362482827382,"d":"84.59%"},3.378125,null,0.6152314814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU23*Bilans!F23+AV23","v":2.9585185185185185},2.177023060796646,164.7462201257862,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":44.84139454373869},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.143541666666667},{"v":0.8152747750012569,"d":"81.53%"},3.378125,null,0.7654166666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W23<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.598148148148148},2.64769392033543,200.36423742138368,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":36.87010392335406},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F23*BT23+BU23","v":2.7387777777777775},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3518601160290484},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.8931250000000004},{"v":0.8677155241611815,"d":"86.77%"},3.378125,null,0.5150000000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN23*Bilans!F23+CO23","v":2.7387777777777775},2.0153270440251574,152.50987405660382,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":48.43916042779081}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R24*Bilans!F24+S24","v":3.8131406250000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.074375},null,-0.26123437499999946,0.06411642890013793,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":86.46160371606075},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":5.923396283939241},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC24*Bilans!F24+AD24","v":3.1870000000000003},2.3451509433962268,202.76551152227057,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":55.20121955169989},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ24*Bilans!F24+AK24","v":3.4735468750000003},{"v":1,"d":"100.00%"},4.074375,null,-0.6008281249999996,0.14746510200951057,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":78.76143655085136},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":13.623563449148634},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU24*Bilans!F24+AV24","v":2.467021875},1.8153557193396228,142.98002430599283,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":73.54263055048507},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB24*Bilans!F24+BC24","v":3.62375},{"v":1,"d":"100.00%"},4.074375,null,-0.45062500000000005,0.11059978524313546,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":82.16723884031292},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":10.217761159687068},null,{"$f":"IF(Bilans!W24<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W24<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM24*Bilans!F24+BN24","v":2.414583333333334},1.776768867924529,145.99219193478717,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":72.83737032315175},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F24*BT24+BU24","v":2.467021875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7210857726991176},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC24*Bilans!F24+CD24","v":3.214765625},{"v":1,"d":"100.00%"},4.074375,null,-0.8596093749999998,0.21097944470010732,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.17402055529989},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":10.217761159687068},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN24*Bilans!F24+CO24","v":1.696140625},1.248103478773585,115.04271570761772,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":108.44904353615097}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":3.951041666666667},{"v":0.9593988926970735,"d":"95.94%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.790625},null,0.16041666666666687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.3537037037037036},2.4678197064989518,211.18367138364778,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":44.732502017584835},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":3.776412037037037},{"v":1,"d":"100.00%"},3.790625,null,-0.014212962962962816,3.749503831944024E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.25413620958138},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0.3208637904186098},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU25*Bilans!F25+AV25","v":2.762962962962963},2.0331236897274634,173.33220397495182,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":54.506951651819534},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":3.951041666666667},{"v":0.9593988926970735,"d":"95.94%"},3.790625,null,0.16041666666666687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W25<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.3537037037037036},2.4678197064989518,211.18367138364778,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":44.732502017584835},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F25*BT25+BU25","v":2.577444444444444},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5616674569987503},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.6456250000000003},{"v":1,"d":"100.00%"},3.790625,null,-0.14499999999999957,0.038252267106347784,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.53674773289364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN25*Bilans!F25+CO25","v":2.577444444444444},1.8966100628930818,162.2298564973531,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":58.178750990658}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11386.303514328754},null,{"$f":"F26/F28","v":3481.5311356158286},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R26*Bilans!F26+S26","v":3.7902291666666668},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.1075},null,-0.31727083333333317,0.07724183404341647,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.98260590383445},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":7.197394096165548},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC26*Bilans!F26+AD26","v":3.1693333333333333},2.3321509433962264,200.52441547429348,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":56.84483680518201},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ26*Bilans!F26+AK26","v":3.4511875000000005},{"v":1,"d":"100.00%"},4.1075,null,-0.6563124999999994,0.15978393183201448,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":78.29133323189289},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":14.88866676810711},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU26*Bilans!F26+AV26","v":2.4548208333333332},1.8063775943396227,141.42371018106846,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":75.11707133164445},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.601666666666666},{"v":1,"d":"100.00%"},4.1075,null,-0.5058333333333338,0.12314871170622856,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":81.70500304321362},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":11.474996956786377},null,{"$f":"IF(Bilans!W26<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W26<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM26*Bilans!F26+BN26","v":2.3949537037037043},1.7623244234800843,143.99072238357,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":74.60981253799436},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F26*BT26+BU26","v":2.4548208333333332},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.739580451390716},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":3.1940625},{"v":1,"d":"100.00%"},4.1075,null,-0.9134375000000001,0.22238283627510655,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":92.9576171637249},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":11.474996956786377},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN26*Bilans!F26+CO26","v":1.6908958333333333},1.244244103773585,115.66196705680692,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":111.17879139970297}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":256.8212856712403},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R27*Bilans!F27+S27","v":3.973208333333334},{"v":0.9420912990131819,"d":"94.21%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.743125},null,0.23008333333333386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.381851851851852},2.48853249475891,210.11924119496857,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":43.769229547694664},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":3.801393518518519},{"v":0.9846718004240647,"d":"98.47%"},3.743125,null,0.058268518518518775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU27*Bilans!F27+AV27","v":2.7854814814814812},2.0496939203354296,173.06590616352202,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":53.140202505052656},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB27*Bilans!F27+BC27","v":3.973208333333334},{"v":0.9420912990131819,"d":"94.21%"},3.743125,null,0.23008333333333386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W27<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.381851851851852},2.48853249475891,210.11924119496857,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":43.769229547694664},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F27*BT27+BU27","v":2.596022222222222},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5361792828344223},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC27*Bilans!F27+CD27","v":3.674125},{"v":1,"d":"100.00%"},3.743125,null,-0.06899999999999995,0.018433795291367492,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.41656620470863},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN27*Bilans!F27+CO27","v":2.596022222222222},1.9102805031446541,161.2593205632748,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":57.00595814322039}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2704873432977917},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R28*Bilans!F28+S28","v":4.238041666666667},{"v":0.7493142469497508,"d":"74.93%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.175625},null,1.0624166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.7181481481481478},3.2270719776380146,228.525102096436,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":28.307812975049487},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":4.099856481481481},{"v":0.7745697963682108,"d":"77.46%"},3.175625,null,0.9242314814814812,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU28*Bilans!F28+AV28","v":3.054518518518518},2.651091544374563,187.73704771488465,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":34.45801416923583},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB28*Bilans!F28+BC28","v":4.238041666666667},{"v":0.7493142469497508,"d":"74.93%"},3.175625,null,1.0624166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W28<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.7181481481481478},3.2270719776380146,228.525102096436,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":28.307812975049487},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F28*BT28+BU28","v":2.8179777777777772},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.2576552137466592},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC28*Bilans!F28+CD28","v":4.0146250000000006},{"v":0.7910141046797645,"d":"79.10%"},3.175625,null,0.8390000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN28*Bilans!F28+CO28","v":2.8179777777777772},2.4457920335429764,173.19876285534588,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":37.35041603993957}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R29*Bilans!F29+S29","v":4.044083333333333},{"v":0.4999587875291064,"d":"50.00%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.021875},null,2.022208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC29*Bilans!F29+AD29","v":4.994583333333333},4.994583333333333,215.39140625000002,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.138316509552018},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ29*Bilans!F29+AK29","v":5.38075},{"v":0.37576081401291644,"d":"37.58%"},2.021875,null,3.358875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU29*Bilans!F29+AV29","v":3.8225},3.6782547169811317,158.62473466981132,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.124360404724353},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB29*Bilans!F29+BC29","v":4.044083333333333},{"v":0.4999587875291064,"d":"50.00%"},2.021875,null,2.022208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W29<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM29*Bilans!F29+BN29","v":4.1396296296296295},4.1396296296296295,178.5215277777778,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.438702245683102},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F29*BT29+BU29","v":3.5248},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.604403086699955},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC29*Bilans!F29+CD29","v":5.258416666666667},{"v":0.3845026227793537,"d":"38.45%"},2.021875,null,3.236541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN29*Bilans!F29+CO29","v":3.5248},3.391788679245283,146.27088679245287,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":16.40174411230675}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11639.109816683062},null,{"$f":"F30/F32","v":4048.511460189834},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R30*Bilans!F30+S30","v":4.27715},{"v":0.5615596834340624,"d":"56.16%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.401875},null,1.8752749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC30*Bilans!F30+AD30","v":4.43725},4.353528301886793,227.4500861320755,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.480788300099247},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ30*Bilans!F30+AK30","v":4.80315},{"v":0.5000624590112739,"d":"50.01%"},2.401875,null,2.4012749999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU30*Bilans!F30+AV30","v":3.5184999999999995},3.45211320754717,180.3556545283019,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":19.523128573146337},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB30*Bilans!F30+BC30","v":4.27715},{"v":0.5615596834340624,"d":"56.16%"},2.401875,null,1.8752749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W30<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM30*Bilans!F30+BN30","v":3.9144444444444444},3.8405870020964366,200.65146792452833,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.548372153322124},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F30*BT30+BU30","v":3.2329599999999994},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.8395031178857773},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC30*Bilans!F30+CD30","v":4.72135},{"v":0.5087263176845606,"d":"50.87%"},2.401875,null,2.319475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN30*Bilans!F30+CO30","v":3.2329599999999994},3.171960754716981,165.71908963018868,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":21.24744131836317}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":256.8212856712403},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R31*Bilans!F31+S31","v":4.3749},{"v":0.5854419529589246,"d":"58.54%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.56125},null,1.8136500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC31*Bilans!F31+AD31","v":4.2035},4.124188679245283,231.24325924528304,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.538067635944405},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ31*Bilans!F31+AK31","v":4.5609},{"v":0.5615667960270998,"d":"56.16%"},2.56125,null,1.9996500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU31*Bilans!F31+AV31","v":3.3909999999999996},3.327018867924528,186.5459479245283,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.740273461425044},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB31*Bilans!F31+BC31","v":4.3749},{"v":0.5854419529589246,"d":"58.54%"},2.56125,null,1.8136500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W31<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM31*Bilans!F31+BN31","v":3.8200000000000003},3.7479245283018874,210.14612830188682,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":19.29876107531212},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F31*BT31+BU31","v":3.1105599999999995},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9512370762820845},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC31*Bilans!F31+CD31","v":4.4961},{"v":0.5696603723226796,"d":"56.97%"},2.56125,null,1.9348500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN31*Bilans!F31+CO31","v":3.1105599999999995},3.051870188679245,171.11836147924527,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":23.700319977011315}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.292291666666667},{"v":0.7127602776294714,"d":"71.28%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.059375},null,1.232916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.7870370370370368},3.286862334032145,223.58881027253668,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":26.697878122674613},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":4.160995370370371},{"v":0.7352507579761342,"d":"73.53%"},3.059375,null,1.1016203703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU37*Bilans!F37+AV37","v":3.1096296296296293},2.6989238294898668,183.5942935010482,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.513792735153395},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.292291666666667},{"v":0.7127602776294714,"d":"71.28%"},3.059375,null,1.232916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W37<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.7870370370370368},3.286862334032145,223.58881027253668,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":26.697878122674613},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F37*BT37+BU37","v":2.8634444444444442},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.205929145163168},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":4.0843750000000005},{"v":0.7490436113236418,"d":"74.90%"},3.059375,null,1.0250000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN37*Bilans!F37+CO37","v":2.8634444444444442},2.4852536687631024,169.05938081761005,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":35.30917230017564}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.237166666666667},{"v":0.7499114974629273,"d":"74.99%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.1775},null,1.0596666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.717037037037037},3.226107617051013,228.60198574423475,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":28.334268676243788},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":4.098870370370371},{"v":0.7752135863991434,"d":"77.52%"},3.1775,null,0.9213703703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU44*Bilans!F44+AV44","v":3.0536296296296292},2.650320055904961,187.80167916142554,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":34.48994765607203},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.237166666666667},{"v":0.7499114974629273,"d":"74.99%"},3.1775,null,1.0596666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W44<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.717037037037037},3.226107617051013,228.60198574423475,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":28.334268676243788},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F44*BT44+BU44","v":2.817244444444444},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.25850318672304},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.0135000000000005},{"v":0.7917030023670113,"d":"79.17%"},3.1775,null,0.8360000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN44*Bilans!F44+CO44","v":2.817244444444444},2.445155555555555,173.26372266666664,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":37.38387923513161}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R61*Bilans!F61+S61","v":4.163375},{"v":0.8011829345182694,"d":"80.12%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.335625},null,0.8277500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.623333333333333},2.6662264150943398,199.04713301886795,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":36.12031951029651},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":4.015708333333333},{"v":0.8306442408458449,"d":"83.06%"},3.335625,null,0.6800833333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU61*Bilans!F61+AV61","v":2.9786666666666664},2.1918490566037736,163.63249132075472,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":43.93776556366642},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB61*Bilans!F61+BC61","v":4.163375},{"v":0.8011829345182694,"d":"80.12%"},3.335625,null,0.8277500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W61<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.623333333333333},2.6662264150943398,199.04713301886795,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":36.12031951029651},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F61*BT61+BU61","v":2.7554},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.331639689337302},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC61*Bilans!F61+CD61","v":3.9186250000000005},{"v":0.8512233245079587,"d":"85.12%"},3.335625,null,0.5830000000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN61*Bilans!F61+CO61","v":2.7554},2.027558490566038,151.36737911320756,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":47.4979885651113}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R71*Bilans!F71+S71","v":4.3170166666666665},{"v":0.5714305017739875,"d":"57.14%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.466875},null,1.8501416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC71*Bilans!F71+AD71","v":4.341916666666666},4.259993710691824,229.2089616037736,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.293087434800004},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ71*Bilans!F71+AK71","v":4.70435},{"v":0.5243816892875742,"d":"52.44%"},2.466875,null,2.237475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU71*Bilans!F71+AV71","v":3.4665},3.4010943396226416,182.99588094339623,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.407681489864526},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB71*Bilans!F71+BC71","v":4.3170166666666665},{"v":0.5714305017739875,"d":"57.14%"},2.466875,null,1.8501416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W71<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM71*Bilans!F71+BN71","v":3.8759259259259258},3.8027952480782674,204.60939832285118,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.251955593737364},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F71*BT71+BU71","v":3.1830399999999996},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.884035387554037},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC71*Bilans!F71+CD71","v":4.629483333333333},{"v":0.5328618384340945,"d":"53.29%"},2.466875,null,2.162608333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN71*Bilans!F71+CO71","v":3.1830399999999996},3.122982641509434,168.03208102641509,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":22.22505148682247}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R77*Bilans!F77+S77","v":4.4278},{"v":0.5979267356249153,"d":"59.79%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.6475},null,1.7803000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC77*Bilans!F77+AD77","v":4.077},4.000075471698113,232.56438792452832,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":18.749796230259808},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ77*Bilans!F77+AK77","v":4.429799999999999},{"v":0.597656779087092,"d":"59.77%"},2.6475,null,1.7822999999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU77*Bilans!F77+AV77","v":3.3219999999999996},3.259320754716981,189.49690867924528,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":23.011113555318854},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB77*Bilans!F77+BC77","v":4.4278},{"v":0.5979267356249153,"d":"59.79%"},2.6475,null,1.7803000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W77<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM77*Bilans!F77+BN77","v":3.7688888888888887},3.697777777777778,214.98880000000003,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":20.282614182692306},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F77*BT77+BU77","v":3.0443199999999995},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.0154517264939305},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC77*Bilans!F77+CD77","v":4.3742},{"v":0.6052535320744364,"d":"60.53%"},2.6475,null,1.7267000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN77*Bilans!F77+CO77","v":3.0443199999999995},2.6422399999999993,153.61983359999996,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":28.38523374106819}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R94*Bilans!F94+S94","v":4.3445},{"v":0.6784440096673956,"d":"67.84%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.9475000000000002},null,1.3969999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.853333333333333},3.34440251572327,218.52326037735847,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":25.20288739280879},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":4.219833333333333},{"v":0.6984873020261465,"d":"69.85%"},2.9475000000000002,null,1.2723333333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU94*Bilans!F94+AV94","v":3.1626666666666665},2.744955974842767,179.3554233962264,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":30.706721992081537},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB94*Bilans!F94+BC94","v":4.3445},{"v":0.6784440096673956,"d":"67.84%"},2.9475000000000002,null,1.3969999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W94<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.853333333333333},3.34440251572327,218.52326037735847,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":25.20288739280879},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F94*BT94+BU94","v":2.9071999999999996},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.1576774903687403},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC94*Bilans!F94+CD94","v":4.1515},{"v":0.7099843430085511,"d":"71.00%"},2.9475000000000002,null,1.2040000000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN94*Bilans!F94+CO94","v":2.9071999999999996},2.5232301886792445,164.86786052830183,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":33.40503786700487}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R104*Bilans!F104+S104","v":6.3794125},{"v":0.22014174502746142,"d":"22.01%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.4043750000000002},null,4.9750375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.6889375},5.474260613207547,154.9489466568396,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.670024059853005},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.3794125},{"v":0.22014174502746142,"d":"22.01%"},1.4043750000000002,null,4.9750375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.6889375},5.474260613207547,154.9489466568396,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.670024059853005},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.3794125},{"v":0.22014174502746142,"d":"22.01%"},1.4043750000000002,null,4.9750375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W104<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM104*Bilans!F104+BN104","v":3.8155555555555543},3.671572327044024,103.9238547169811,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.944908270238791},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F104*BT104+BU104","v":4.010389999999999},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2890541817628716},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC104*Bilans!F104+CD104","v":6.1055875},{"v":0.23001472012316587,"d":"23.00%"},1.4043750000000002,null,4.7012125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN104*Bilans!F104+CO104","v":4.358375},4.1939080188679245,118.7085664740566,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.706306823070525}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F116*BT116+BU116","v":3.9486499999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3248452002583164},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F119*BT119+BU119","v":4.434379999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.07018794059147},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F136*BT136+BU136","v":4.7027600000000005},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9520451819782425},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F142*BT142+BU142","v":4.460839999999999},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.057908376000933},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F152*BT152+BU152","v":4.90625},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8710828025477708},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F169*BT169+BU169","v":5.15573},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7805432014477098},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F175*BT175+BU175","v":4.675040000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9636195626133677},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F185*BT185+BU185","v":5.40962},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6969768671366936},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F201*BT201+BU201","v":5.24519},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7501749221667853},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.22679999999999997},{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":0.8900000000000006},{"$f":"Bilans!F211*BT211+BU211","v":5.823845},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5762782148219947},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F217*BT217+BU217","v":4.915069999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8677251799058818},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.22679999999999997},{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":0.8900000000000006},{"$f":"Bilans!F234*BT234+BU234","v":6.434315000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4267253002067817},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F244*BT244+BU244","v":4.50872},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0360545786830855},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R250*Bilans!F250+S250","v":6.659383333333333},{"v":0.17982145493952142,"d":"17.98%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.1975},null,5.461883333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC250*Bilans!F250+AD250","v":6.054416666666667},5.825948113207547,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":6.659383333333333},{"v":0.17982145493952142,"d":"17.98%"},1.1975,null,{"$f":"AL250-AN250","v":5.461883333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU250*Bilans!F250+AV250","v":6.054416666666667},5.825948113207547,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB250*Bilans!F250+BC250","v":6.659383333333333},{"v":0.17982145493952142,"d":"17.98%"},1.1975,null,{"$f":"BD250-BF250","v":5.461883333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W250<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM250*Bilans!F250+BN250","v":3.938148148148147},3.789538784067085,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F250*BT250+BU250","v":4.21892},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1759123187924874},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC250*Bilans!F250+CD250","v":6.3772833333333345},{"v":0.18777588157966946,"d":"18.78%"},1.1975,null,{"$f":"CE250-CG250","v":5.179783333333335},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN250*Bilans!F250+CO250","v":4.592833333333333},4.419518867924528,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A04'!$C$39+'251.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W260<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6825925925925924},1.6190985324947587,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F260*BT260+BU260","v":5.264090000000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7438911568761168},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R277*Bilans!F277+S277","v":7.162654166666666},{"v":0.11526802506286958,"d":"11.53%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A04'!$C$39+'251.A04'!$C$40)","v":0.8256250000000005},null,6.337029166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.711395833333333},6.4581356132075465,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.162654166666666},{"v":0.11526802506286958,"d":"11.53%"},0.8256250000000005,null,6.337029166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.711395833333333},6.4581356132075465,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.162654166666666},{"v":0.11526802506286958,"d":"11.53%"},0.8256250000000005,null,6.337029166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W277<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM277*Bilans!F277+BN277","v":4.158518518518517},4.00159329140461,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F277*BT277+BU277","v":4.593769999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9983586466018113},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC277*Bilans!F277+CD277","v":6.865679166666666},{"v":0.12025394428689085,"d":"12.03%"},0.8256250000000005,null,6.040054166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN277*Bilans!F277+CO277","v":5.014291666666667},4.825073113207547,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R286*Bilans!F286+S286","v":6.7219750000000005},{"v":0.1712666292272732,"d":"17.13%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.1512499999999999},null,5.570725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC286*Bilans!F286+AD286","v":6.136125},5.904573113207547,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":6.7219750000000005},{"v":0.1712666292272732,"d":"17.13%"},1.1512499999999999,null,5.570725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU286*Bilans!F286+AV286","v":6.136125},5.904573113207547,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB286*Bilans!F286+BC286","v":6.7219750000000005},{"v":0.1712666292272732,"d":"17.13%"},1.1512499999999999,null,5.570725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W286<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM286*Bilans!F286+BN286","v":3.9655555555555546},3.8159119496855336,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F286*BT286+BU286","v":4.26554},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1521307970385934},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC286*Bilans!F286+CD286","v":6.4380250000000006},{"v":0.17882036804765433,"d":"17.88%"},1.1512499999999999,null,5.2867750000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN286*Bilans!F286+CO286","v":4.645250000000001},4.4699575471698125,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R292*Bilans!F292+S292","v":5.481250000000001},{"v":0.30171037628278213,"d":"30.17%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.6537499999999998},null,3.8275000000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC292*Bilans!F292+AD292","v":5.3765},5.17361320754717,177.40319688679241,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.549943381053712},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.812583333333333},{"v":0.28451205000645147,"d":"28.45%"},1.6537499999999998,null,4.158833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU292*Bilans!F292+AV292","v":4.123583333333334},3.9679764150943404,136.0619112735849,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.147772913097898},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB292*Bilans!F292+BC292","v":5.481250000000001},{"v":0.30171037628278213,"d":"30.17%"},1.6537499999999998,null,3.8275000000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W292<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM292*Bilans!F292+BN292","v":4.917777777777777},4.732201257861635,162.26718113207542,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.347468036468992},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F292*BT292+BU292","v":3.799883333333333},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4158636449364677},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC292*Bilans!F292+CD292","v":5.812583333333333},{"v":0.28451205000645147,"d":"28.45%"},1.6537499999999998,null,4.158833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN292*Bilans!F292+CO292","v":4.123583333333334},3.9679764150943404,136.0619112735849,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.147772913097898}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R309*Bilans!F309+S309","v":4.3374999999999995},{"v":0.43400576368876087,"d":"43.40%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.8825},null,2.454999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC309*Bilans!F309+AD309","v":5.163},5.163,205.38414,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.939221382916909},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":5.5634999999999994},{"v":0.3383661364249124,"d":"33.84%"},1.8825,null,3.680999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU309*Bilans!F309+AV309","v":3.9355},3.786990566037736,150.64648471698115,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.550654300597127},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB309*Bilans!F309+BC309","v":4.3374999999999995},{"v":0.43400576368876087,"d":"43.40%"},1.8825,null,2.454999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W309<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM309*Bilans!F309+BN309","v":4.782222222222222},4.782222222222222,190.2368,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.730618029739777},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F309*BT309+BU309","v":3.6300999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.5288559543814224},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC309*Bilans!F309+CD309","v":5.5634999999999994},{"v":0.3383661364249124,"d":"33.84%"},1.8825,null,3.680999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN309*Bilans!F309+CO309","v":3.9355},3.786990566037736,150.64648471698115,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":13.550654300597127}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R315*Bilans!F315+S315","v":6.212499999999999},{"v":0.24265593561368223,"d":"24.27%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.5075000000000005},null,4.704999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC315*Bilans!F315+AD315","v":5.513},5.3049622641509435,163.2867384905661,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.48472807588481},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.971833333333333},{"v":0.2524350422818231,"d":"25.24%"},1.5075000000000005,null,4.464333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU315*Bilans!F315+AV315","v":4.243833333333333},4.083688679245283,125.69593754716985,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.72312120701087},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB315*Bilans!F315+BC315","v":6.212499999999999},{"v":0.24265593561368223,"d":"24.27%"},1.5075000000000005,null,4.704999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W315<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM315*Bilans!F315+BN315","v":5.004444444444444},4.815597484276729,148.22409056603777,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.24533199247728},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F315*BT315+BU315","v":3.9084333333333325},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.348767195722072},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC315*Bilans!F315+CD315","v":5.971833333333333},{"v":0.2524350422818231,"d":"25.24%"},1.5075000000000005,null,4.464333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN315*Bilans!F315+CO315","v":4.243833333333333},4.083688679245283,125.69593754716985,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.72312120701087}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R325*Bilans!F325+S325","v":4.198183333333334},{"v":0.5414544386262312,"d":"54.15%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.2731250000000003},null,1.9250583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.626083333333333},4.538798742138365,223.1046521698114,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.970645891676105},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":4.998849999999999},{"v":0.45472958780519535,"d":"45.47%"},2.2731250000000003,null,2.725724999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.6214999999999997},3.6214999999999997,178.01483250000004,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.509305536379962},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB325*Bilans!F325+BC325","v":4.198183333333334},{"v":0.5414544386262312,"d":"54.15%"},2.2731250000000003,null,1.9250583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W325<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":3.9907407407407405},3.915443745632425,192.46363731656191,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.19483106371587},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F325*BT325+BU325","v":3.3318399999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.755234344986554},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.903316666666666},{"v":0.4635892712075841,"d":"46.36%"},2.2731250000000003,null,2.630191666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN325*Bilans!F325+CO325","v":3.3318399999999997},3.3318399999999997,163.77659520000003,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":19.031511116980415}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R342*Bilans!F342+S342","v":4.415666666666667},{"v":0.6329735034347399,"d":"63.30%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.795},null,1.6206666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.9437037037037035},3.4228371767994403,211.12059706498948,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":23.24597866919283},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":4.300037037037037},{"v":0.6499944014263442,"d":"65.00%"},2.795,null,1.5050370370370372,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU342*Bilans!F342+AV342","v":3.2349629629629626},2.807703703703703,173.17916444444438,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":28.338887716336014},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB342*Bilans!F342+BC342","v":4.415666666666667},{"v":0.6329735034347399,"d":"63.30%"},2.795,null,1.6206666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W342<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.9437037037037035},3.4228371767994403,211.12059706498948,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":23.24597866919283},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F342*BT342+BU342","v":2.966844444444444},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.09419660245079},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC342*Bilans!F342+CD342","v":4.243},{"v":0.6587320292246052,"d":"65.87%"},2.795,null,1.4480000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN342*Bilans!F342+CO342","v":2.966844444444444},2.574997064989517,158.82581896855342,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":30.899918715178778}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.294041666666667},{"v":0.7115964951434642,"d":"71.16%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.055625},null,1.2384166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.789259259259259},3.288791055206149,223.42402033542973,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":26.646919347847344},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":4.162967592592593},{"v":0.7340016303362652,"d":"73.40%"},3.055625,null,1.1073425925925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU352*Bilans!F352+AV352","v":3.111407407407407},2.70046680642907,183.4562124947589,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":32.45222262734813},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.294041666666667},{"v":0.7115964951434642,"d":"71.16%"},3.055625,null,1.2384166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W352<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.789259259259259},3.288791055206149,223.42402033542973,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":26.646919347847344},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F352*BT352+BU352","v":2.8649111111111107},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.2042878972393956},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.086625},{"v":0.7477135778301166,"d":"74.77%"},3.055625,null,1.0309999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN352*Bilans!F352+CO352","v":2.8649111111111107},2.486526624737945,168.9221862515723,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":35.244404434734726}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":4.430541666666667},{"v":0.623653992645745,"d":"62.37%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.763125},null,1.6674166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.9625925925925922},3.439231306778476,209.50077505241086,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":22.848230604648144},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":4.316800925925926},{"v":0.6400862693030783,"d":"64.01%"},2.763125,null,1.5536759259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU358*Bilans!F358+AV358","v":3.2500740740740737},2.8208190076869317,171.83018985324944,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":27.857281798606355},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":4.430541666666667},{"v":0.623653992645745,"d":"62.37%"},2.763125,null,1.6674166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W358<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.9625925925925922},3.439231306778476,209.50077505241086,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":22.848230604648144},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F358*BT358+BU358","v":2.9793111111111106},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.0812492074976325},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":4.262125},{"v":0.6482975041792532,"d":"64.83%"},2.763125,null,1.499,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN358*Bilans!F358+CO358","v":2.9793111111111106},2.5858171907756806,157.5150541761006,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":30.388981201114163}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R369*Bilans!F369+S369","v":4.453483333333334},{"v":0.6038812315453447,"d":"60.39%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.689375},null,1.7641083333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC369*Bilans!F369+AD369","v":4.015583333333333},3.4852232704402506,206.13353033018862,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":21.891581709300997},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ369*Bilans!F369+AK369","v":4.366149999999999},{"v":0.6159602853772775,"d":"61.60%"},2.689375,null,1.6767749999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU369*Bilans!F369+AV369","v":3.2884999999999995},2.854169811320754,168.80987349056596,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":26.731783686232003},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB369*Bilans!F369+BC369","v":4.453483333333334},{"v":0.6038812315453447,"d":"60.39%"},2.689375,null,1.7641083333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W369<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM369*Bilans!F369+BN369","v":3.744074074074074},3.249573724668064,192.19603794549263,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":23.47909494122758},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F369*BT369+BU369","v":3.0121599999999993},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0476468713481366},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC369*Bilans!F369+CD369","v":4.315016666666667},{"v":0.6232594698359605,"d":"62.33%"},2.689375,null,1.6256416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN369*Bilans!F369+CO369","v":3.0121599999999993},2.6143275471698106,154.62440277735843,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":29.184196939131365}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R370*Bilans!F370+S370","v":4.376},{"v":0.6581352833638024,"d":"65.81%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.88},null,1.4960000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.893333333333333},3.3791194968553455,215.3174943396226,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":24.32550848719476},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":4.255333333333333},{"v":0.67679774400752,"d":"67.68%"},2.88,null,1.3753333333333329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU370*Bilans!F370+AV370","v":3.1946666666666665},2.772729559748427,176.67832754716977,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":29.645444400087108},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB370*Bilans!F370+BC370","v":4.376},{"v":0.6581352833638024,"d":"65.81%"},2.88,null,1.4960000000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W370<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.893333333333333},3.3791194968553455,215.3174943396226,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":24.32550848719476},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F370*BT370+BU370","v":2.9335999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.1292609762748844},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC370*Bilans!F370+CD370","v":4.192},{"v":0.6870229007633587,"d":"68.70%"},2.88,null,1.3120000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN370*Bilans!F370+CO370","v":2.9335999999999998},2.5461433962264146,162.24025720754713,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":32.28364911490261}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R371*Bilans!F371+S371","v":4.407483333333333},{"v":0.5931673025800815,"d":"59.32%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.614375},null,1.7931083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC371*Bilans!F371+AD371","v":4.125583333333333},4.0477421383647805,232.11777292452834,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.275633049560977},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ371*Bilans!F371+AK371","v":4.480149999999999},{"v":0.5835463098333762,"d":"58.35%"},2.614375,null,1.8657749999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU371*Bilans!F371+AV371","v":3.3484999999999996},3.285320754716981,188.39671867924525,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.51684250123477},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB371*Bilans!F371+BC371","v":4.407483333333333},{"v":0.5931673025800815,"d":"59.32%"},2.614375,null,1.7931083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W371<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM371*Bilans!F371+BN371","v":3.7885185185185186},3.7170370370370374,213.15348888888892,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.901617676365085},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F371*BT371+BU371","v":3.0697599999999996},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9904617950588976},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC371*Bilans!F371+CD371","v":4.421016666666667},{"v":0.5913515367882953,"d":"59.14%"},2.614375,null,1.8066416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN371*Bilans!F371+CO371","v":3.0697599999999996},3.01184,172.71396479999999,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":24.56141428495538}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11455.001901481932},{"$f":"SUM(AA7:AA372)","v":188.12289851806287},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.281149303331718},{"$f":"SUM(AF7:AF372)/229","v":3.9182110331355906},{"$f":"SUM(AG7:AG372)/Z373","v":3.559436035978915},{"$f":"SUM(AH7:AH372)","v":4731.927282666724},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11342.235302937257},{"$f":"SUM(AS7:AS372)","v":300.88949706273496},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.629347989244704},{"$f":"SUM(AX7:AX372)/229","v":3.30130215182988},{"$f":"SUM(AY7:AY372)/AR373","v":2.8842341696360814},{"$f":"SUM(AZ7:AZ372)","v":5901.087371776576},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11386.303514328754},{"$f":"SUM(BK7:BK372)","v":256.8212856712403},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7516519974122606},{"$f":"SUM(BP7:BP372)/229","v":3.413559779248641},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2704873432977917},{"$f":"SUM(BR7:BR372)","v":5138.13562264979},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1422.9138738291495},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":920.5982884979298},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11639.109816683062},{"$f":"SUM(CL7:CL372)","v":256.8212856712403},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.187680765453665},{"$f":"SUM(CQ7:CQ372)/229","v":2.87491092247947},{"$f":"SUM(CR7:CR372)/CK373","v":2.5596251256247298},{"$f":"SUM(CS7:CS372)","v":6864.327771152861}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.8983941748743822},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P012","index":66,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5507.254804513229},null,null,"COP",{"$f":"K13","v":3.5050509080183354},{"$f":"L13","v":3.076527667245687},{"$f":"M13","v":3.1237624929840964},{"$f":"N13","v":2.8476136404757204},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999265119392466},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999265119392466},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999265119392466},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9992651063757906},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.5050509080183354},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.3488060753401641E-4},{"$f":"1-L3","v":7.3488060753401641E-4},{"$f":"1-M3","v":7.3488060753401641E-4},{"$f":"1-N3","v":7.3489362420942062E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999265119392466},null,null,"COP-Inst",{"$f":"K14","v":3.50578632907254},{"$f":"L14","v":3.077263088299892},{"$f":"M14","v":3.1244979140383013},{"$f":"N14","v":2.8483490745657534}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.3488060753401641E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.50578632907254},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R7*Bilans!F7+S7","v":9.079166666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.29146397430013765,"d":"29.15%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":6.432916666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC7*Bilans!F7+AD7","v":3.5360000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.4025660377358498},{"$f":"AF7*Z7","v":197.72311245283024},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":22.03099048442906},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ7*Bilans!F7+AK7","v":8.590566666666668},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.308041378721621,"d":"30.80%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":5.944316666666667},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU7*Bilans!F7+AV7","v":2.9794833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.8670500000000003},{"$f":"AX7*AR7","v":166.60427550000003},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":26.146003732059082},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB7*Bilans!F7+BC7","v":9.079166666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.29146397430013765,"d":"29.15%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":6.432916666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM7*Bilans!F7+BN7","v":3.153425925925926},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.034428721174004},{"$f":"BP7*BJ7","v":176.3306529874214},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":24.70379332917652},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F7<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F7<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F7<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F7<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.7506233333333334},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY7","v":3.3374253351058614},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC7*Bilans!F7+CD7","v":8.536333333333332},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.30999843804912347,"d":"31.00%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":5.890083333333331},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN7*Bilans!F7+CO7","v":2.7506233333333334},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.6468262264150946},{"$f":"CQ7*CK7","v":153.80707201698115},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":28.32142860452522}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R8*Bilans!F8+S8","v":8.654074074074073},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.35994607549430807,"d":"35.99%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":5.5390740740740725},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC8*Bilans!F8+AD8","v":3.234814814814815},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.1127463312368975},{"$f":"AF8*Z8","v":215.9000855345912},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":28.744520265628577},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":8.247851851851852},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.37767409695902865,"d":"37.77%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":5.132851851851852},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU8*Bilans!F8+AV8","v":2.7509259259259258},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6471174004192872},{"$f":"AX8*AR8","v":183.60406289308176},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":33.800692022887915},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB8*Bilans!F8+BC8","v":8.654074074074073},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.35994607549430807,"d":"35.99%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":5.5390740740740725},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM8*Bilans!F8+BN8","v":3.234814814814815},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.1127463312368975},{"$f":"BP8*BJ8","v":215.9000855345912},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":28.744520265628577},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F8<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F8<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F8<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F8<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.554896296296296},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY8","v":3.593100828909487},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC8*Bilans!F8+CD8","v":8.150185185185185},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.38219990456931224,"d":"38.22%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":5.035185185185185},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN8*Bilans!F8+CO8","v":2.554896296296296},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.4584851153039833},{"$f":"CQ8*CK8","v":170.5205275974843},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":36.394119062598755}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3374.9716193594745},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R9*Bilans!F9+S9","v":8.583703703703703},{"v":0.3767313168795306,"d":"37.67%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.23375},null,5.349953703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC9*Bilans!F9+AD9","v":3.1732407407407406},3.0534958071278826,220.49293223270442,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":30.506313381061336},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":8.198592592592593},{"v":0.39442745367316884,"d":"39.44%"},3.23375,null,4.964842592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU9*Bilans!F9+AV9","v":2.7025462962962963},2.600563417190776,187.78668435534595,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":35.81950718226477},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB9*Bilans!F9+BC9","v":8.583703703703703},{"v":0.3767313168795306,"d":"37.67%"},3.23375,null,5.349953703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM9*Bilans!F9+BN9","v":3.1732407407407406},3.0534958071278826,220.49293223270442,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":30.506313381061336},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F9<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F9<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F9<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F9<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.515664814814815},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY9","v":3.6491347917014796},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC9*Bilans!F9+CD9","v":8.09300925925926},{"v":0.3995732485169528,"d":"39.96%"},3.23375,null,4.859259259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN9*Bilans!F9+CO9","v":2.515664814814815},2.420734067085954,174.80120698427677,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":38.48043503272285}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R10*Bilans!F10+S10","v":8.133703703703702},{"v":0.49093563590000466,"d":"49.09%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.993125},null,4.140578703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC10*Bilans!F10+AD10","v":2.7794907407407408},2.7794907407407408,251.36324513888889,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":41.97213118576878},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":7.883592592592593},{"v":0.5065108265173333,"d":"50.65%"},3.993125,null,3.890467592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU10*Bilans!F10+AV10","v":2.3931712962962965},2.34801712089448,212.34292832809228,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":49.68496565116945},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB10*Bilans!F10+BC10","v":8.133703703703702},{"v":0.49093563590000466,"d":"49.09%"},3.993125,null,4.140578703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM10*Bilans!F10+BN10","v":2.7794907407407408},2.7794907407407408,251.36324513888889,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":41.97213118576878},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F10<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F10<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F10<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F10<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.2647898148148147},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY10","v":4.053356271716818},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC10*Bilans!F10+CD10","v":7.72738425925926},{"v":0.5167498944051189,"d":"51.67%"},3.993125,null,3.73425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN10*Bilans!F10+CO10","v":2.2647898148148147},2.222057931516422,200.95180903668765,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":52.50139897135162}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.449843765563193},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R11*Bilans!F11+S11","v":8.194814814814814},{"v":0.4746904094730182,"d":"47.47%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.89},null,4.304814814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC11*Bilans!F11+AD11","v":2.832962962962963},2.832962962962963,249.18742222222224,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":40.05290626225651},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":7.92637037037037},{"v":0.4907668728856326,"d":"49.08%"},3.89,null,4.036370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU11*Bilans!F11+AV11","v":2.435185185185185},2.435185185185185,214.19888888888892,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":46.595388593155896},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB11*Bilans!F11+BC11","v":8.194814814814814},{"v":0.4746904094730182,"d":"47.47%"},3.89,null,4.304814814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM11*Bilans!F11+BN11","v":2.832962962962963},2.832962962962963,249.18742222222224,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":40.05290626225651},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F11<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F11<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F11<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F11<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.298859259259259},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY11","v":3.993284914256991},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC11*Bilans!F11+CD11","v":7.777037037037037},{"v":0.5001904943327936,"d":"50.02%"},3.89,null,3.8870370370370373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN11*Bilans!F11+CO11","v":2.298859259259259},2.255484556254368,198.3924215681342,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":50.3077707561139}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R12*Bilans!F12+S12","v":8.11074074074074},{"v":0.4971031782273164,"d":"49.71%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.031875},null,4.078865740740739,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC12*Bilans!F12+AD12","v":2.7593981481481475},2.7593981481481475,252.11241180555552,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":42.71252051071256},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":7.867518518518518},{"v":0.5124709894879557,"d":"51.25%"},4.031875,null,3.835643518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU12*Bilans!F12+AV12","v":2.377384259259259},2.332527952480783,213.11141637840674,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":50.52923369027494},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB12*Bilans!F12+BC12","v":8.11074074074074},{"v":0.4971031782273164,"d":"49.71%"},4.031875,null,4.078865740740739,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM12*Bilans!F12+BN12","v":2.7593981481481475},2.7593981481481475,252.11241180555552,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":42.71252051071256},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F12<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F12<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F12<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F12<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.251987962962963},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY12","v":4.076398342698859},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC12*Bilans!F12+CD12","v":7.708726851851853},{"v":0.5230273529579571,"d":"52.30%"},4.031875,null,3.6768518518518523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN12*Bilans!F12+CO12","v":2.251987962962963},2.2094976240391335,201.87075042033544,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":53.3428272190405}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3979.049185290199},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5050509080183354},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.076527667245687},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.1237624929840964},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.8476136404757204},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R13*Bilans!F13+S13","v":8.140740740740739},{"v":0.4890525477707008,"d":"48.91%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.98125},null,4.159490740740739,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC13*Bilans!F13+AD13","v":2.785648148148148},2.785648148148148,251.12618055555558,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":41.74737576865548},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":7.888518518518519},{"v":0.504689187285788,"d":"50.47%"},3.98125,null,3.907268518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU13*Bilans!F13+AV13","v":2.3980092592592595},2.352763801537387,212.10165670859547,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":49.4284636324349},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB13*Bilans!F13+BC13","v":8.140740740740739},{"v":0.4890525477707008,"d":"48.91%"},3.98125,null,4.159490740740739,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM13*Bilans!F13+BN13","v":2.785648148148148},2.785648148148148,251.12618055555558,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":41.74737576865548},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F13<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F13<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F13<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F13<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F13*BT13+BU13","v":2.268712962962963},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY13","v":4.0463470478040655},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC13*Bilans!F13+CD13","v":7.733101851851853},{"v":0.5148322207920495,"d":"51.48%"},3.98125,null,3.7518518518518524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN13*Bilans!F13+CO13","v":2.268712962962963},2.2259070580013978,200.66552127882602,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":52.245442855290584}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.50578632907254},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.077263088299892},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1244979140383013},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.8483490745657534},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R14*Bilans!F14+S14","v":8.397037037037036},{"v":0.4226193101623148,"d":"42.26%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.54875},null,4.848287037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC14*Bilans!F14+AD14","v":3.0099074074074075},3.0099074074074075,240.10031388888885,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":34.188194542713866},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":8.067925925925927},{"v":0.4398590210894534,"d":"43.99%"},3.54875,null,4.519175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU14*Bilans!F14+AV14","v":2.574212962962963},2.574212962962963,205.3449680555555,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.97466467636638},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB14*Bilans!F14+BC14","v":8.397037037037036},{"v":0.4226193101623148,"d":"42.26%"},3.54875,null,4.848287037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM14*Bilans!F14+BN14","v":3.0099074074074075},3.0099074074074075,240.10031388888885,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":34.188194542713866},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F14<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F14<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F14<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F14<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.411598148148148},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY14","v":3.8066043495054385},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC14*Bilans!F14+CD14","v":7.941342592592593},{"v":0.44687028152017394,"d":"44.69%"},3.54875,null,4.392592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN14*Bilans!F14+CO14","v":2.411598148148148},2.411598148148148,192.37318427777774,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":42.670168775431684}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.926107282876133},{"$nulls":4},{"$f":"F11","v":3.449843765563193},{"$f":"F15","v":2.926107282876133},{"$f":"F28","v":2.9838371774040606},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R15*Bilans!F15+S15","v":8.188518518518517},{"v":0.47635295580985126,"d":"47.64%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.900625},null,4.287893518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC15*Bilans!F15+AD15","v":2.8274537037037035},2.8274537037037035,249.42382847222223,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":40.24729029194571},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":7.921962962962963},{"v":0.4923811204667754,"d":"49.24%"},3.900625,null,4.0213379629629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU15*Bilans!F15+AV15","v":2.4308564814814817},2.4308564814814817,214.43800451388893,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":46.81368516278937},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB15*Bilans!F15+BC15","v":8.188518518518517},{"v":0.47635295580985126,"d":"47.64%"},3.900625,null,4.287893518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM15*Bilans!F15+BN15","v":2.8274537037037035},2.8274537037037035,249.42382847222223,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":40.24729029194571},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F15<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F15<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F15<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F15<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.2953490740740743},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY15","v":3.9993916845537494},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC15*Bilans!F15+CD15","v":7.771921296296297},{"v":0.5018868374103119,"d":"50.19%"},3.900625,null,3.871296296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN15*Bilans!F15+CO15","v":2.2953490740740743},2.2520406009783374,198.66376161530403,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":50.53077193660001}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.7535199562620742},{"$f":"F19","v":3.7535199562620742},{"$f":"F19","v":3.7535199562620742},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R16*Bilans!F16+S16","v":8.685185185185185},{"v":0.35261194029850745,"d":"35.26%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.0625},null,5.622685185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC16*Bilans!F16+AD16","v":3.262037037037037},3.138941299790356,213.76190251572322,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":27.986824731595732},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":8.26962962962963},{"v":0.3703309745610892,"d":"37.03%"},3.0625,null,5.20712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU16*Bilans!F16+AV16","v":2.772314814814815},2.6676991614255767,181.67031289308176,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":32.93062473845622},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB16*Bilans!F16+BC16","v":8.685185185185185},{"v":0.35261194029850745,"d":"35.26%"},3.0625,null,5.622685185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM16*Bilans!F16+BN16","v":3.262037037037037},3.138941299790356,213.76190251572322,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":27.986824731595732},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F16<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F16<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F16<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F16<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.572240740740741},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY16","v":3.568872794292337},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC16*Bilans!F16+CD16","v":8.175462962962962},{"v":0.37459652301942353,"d":"37.46%"},3.0625,null,5.112962962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN16*Bilans!F16+CO16","v":2.572240740740741},2.475175052410902,168.5594210691824,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":35.49203516512183}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":689.2135313867585},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R17*Bilans!F17+S17","v":8.637037037037036},{"v":0.3639847770154374,"d":"36.40%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.14375},null,5.493287037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC17*Bilans!F17+AD17","v":3.2199074074074074},3.098401467505241,217.0430227987422,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":29.16487774347698},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":8.235925925925926},{"v":0.38171178666186983,"d":"38.17%"},3.14375,null,5.092175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU17*Bilans!F17+AV17","v":2.739212962962963},2.6358464360587,184.64104284591198,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":34.282915257809655},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB17*Bilans!F17+BC17","v":8.637037037037036},{"v":0.3639847770154374,"d":"36.40%"},3.14375,null,5.493287037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM17*Bilans!F17+BN17","v":3.2199074074074074},3.098401467505241,217.0430227987422,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":29.16487774347698},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F17<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F17<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F17<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F17<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.5453981481481485},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY17","v":3.606508477535712},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC17*Bilans!F17+CD17","v":8.136342592592593},{"v":0.3863836809013058,"d":"38.64%"},3.14375,null,4.992592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN17*Bilans!F17+CO17","v":2.5453981481481485},2.4493453878406712,171.57664441823906,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":36.89332686545479}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5507.254804513229},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R18*Bilans!F18+S18","v":8.62111111111111},{"v":0.3677745199123599,"d":"36.78%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.1706250000000002},null,5.45048611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC18*Bilans!F18+AD18","v":3.205972222222222},3.08499213836478,218.09351922169807,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":29.56135572142473},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":8.224777777777778},{"v":0.3854967375005066,"d":"38.55%"},3.1706250000000002,null,5.0541527777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU18*Bilans!F18+AV18","v":2.728263888888889},2.625310534591195,185.59632824292453,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":34.73743345725797},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB18*Bilans!F18+BC18","v":8.62111111111111},{"v":0.3677745199123599,"d":"36.78%"},3.1706250000000002,null,5.45048611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM18*Bilans!F18+BN18","v":3.205972222222222},3.08499213836478,218.09351922169807,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":29.56135572142473},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F18<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F18<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F18<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F18<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.5365194444444445},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY18","v":3.6191325164513493},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC18*Bilans!F18+CD18","v":8.123402777777779},{"v":0.39030749634543543,"d":"39.03%"},3.1706250000000002,null,4.952777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN18*Bilans!F18+CO18","v":2.5365194444444445},2.4408017295597486,172.55247827122642,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":37.36335847994063}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7535199562620742},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6222.175360519652},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R19*Bilans!F19+S19","v":8.578888888888889},{"v":0.37788984587488667,"d":"37.79%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.241875},null,5.3370138888888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC19*Bilans!F19+AD19","v":3.1690277777777776},3.049441823899371,220.79483525943394,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":30.629359533268545},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":8.195222222222222},{"v":0.39558109738736663,"d":"39.56%"},3.241875,null,4.953347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU19*Bilans!F19+AV19","v":2.699236111111111},2.597378144654088,188.06316456367924,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":35.960281791174886},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB19*Bilans!F19+BC19","v":8.578888888888889},{"v":0.37788984587488667,"d":"37.79%"},3.241875,null,5.3370138888888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM19*Bilans!F19+BN19","v":3.1690277777777776},3.049441823899371,220.79483525943394,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":30.629359533268545},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F19<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F19<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F19<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F19<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.5129805555555556},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY19","v":3.653032642733894},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC19*Bilans!F19+CD19","v":8.089097222222222},{"v":0.4007709279465673,"d":"40.08%"},3.241875,null,4.847222222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN19*Bilans!F19+CO19","v":2.5129805555555556},2.5129805555555556,181.952357125,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":37.167995507769106}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6345.852945836202},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R20*Bilans!F20+S20","v":8.306296296296296},{"v":0.4456709546528738,"d":"44.57%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.7018750000000002},null,4.604421296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC20*Bilans!F20+AD20","v":2.930509259259259},2.930509259259259,244.53634513888886,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":36.73219924485379},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":8.004407407407408},{"v":0.46247958300750974,"d":"46.25%"},3.7018750000000002,null,4.302532407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU20*Bilans!F20+AV20","v":2.5118287037037037},2.5118287037037037,209.59954618055554,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.854853056372164},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB20*Bilans!F20+BC20","v":8.306296296296296},{"v":0.4456709546528738,"d":"44.57%"},3.7018750000000002,null,4.604421296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM20*Bilans!F20+BN20","v":2.930509259259259},2.930509259259259,244.53634513888886,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":36.73219924485379},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F20<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F20<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F20<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F20<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.3610101851851852},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY20","v":3.8881662000454136},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC20*Bilans!F20+CD20","v":7.867615740740741},{"v":0.47052056455053387,"d":"47.05%"},3.7018750000000002,null,4.165740740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN20*Bilans!F20+CO20","v":2.3610101851851852},2.3610101851851852,197.01449490277776,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":45.59237002679722}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R21*Bilans!F21+S21","v":8.048},{"v":0.5153454274353877,"d":"51.53%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.1475},null,3.9005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC21*Bilans!F21+AD21","v":2.74025},2.6885471698113212,253.0998305660378,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":45.16959991017103},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ21*Bilans!F21+AK21","v":7.641500000000001},{"v":0.542759929333246,"d":"54.28%"},4.1475,null,3.4940000000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU21*Bilans!F21+AV21","v":2.2422625000000003},2.199955660377359,207.10382586792463,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":55.20138527663293},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB21*Bilans!F21+BC21","v":7.802312499999999},{"v":0.5315731714155258,"d":"53.16%"},4.1475,null,3.6548124999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8362500000000002},1.801603773584906,169.60297924528308,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":67.40694140440907},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F21<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F21<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F21<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F21<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F21*BT21+BU21","v":2.2422625000000003},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY21","v":4.842008629676499},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC21*Bilans!F21+CD21","v":5.491999999999999},{"v":0.7551893663510562,"d":"75.52%"},4.1475,null,1.3444999999999991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN21*Bilans!F21+CO21","v":1.55159375},1.3466662735849055,126.77516299528303,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":90.17868968881054}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R22*Bilans!F22+S22","v":8.772962962962962},{"v":0.3321996242664753,"d":"33.22%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.914375},null,5.858587962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC22*Bilans!F22+AD22","v":3.3388425925925924},3.2128485324947587,207.3733085298742,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":25.915647487853004},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":8.331074074074074},{"v":0.34981984004552347,"d":"34.98%"},2.914375,null,5.416699074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU22*Bilans!F22+AV22","v":2.832662037037037},2.7257691299790356,175.93476849449686,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":30.546625935498945},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB22*Bilans!F22+BC22","v":8.772962962962962},{"v":0.3321996242664753,"d":"33.22%"},2.914375,null,5.858587962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM22*Bilans!F22+BN22","v":3.3388425925925924},3.2128485324947587,207.3733085298742,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":25.915647487853004},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F22<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F22<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F22<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F22<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.621176851851852},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY22","v":3.5022436557511805},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC22*Bilans!F22+CD22","v":8.246782407407407},{"v":0.3533954039313874,"d":"35.34%"},2.914375,null,5.332407407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN22*Bilans!F22+CO22","v":2.621176851851852},2.5222645178197065,162.79956330267296,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":33.01122836710805}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R23*Bilans!F23+S23","v":8.498148148148147},{"v":0.397513074743953,"d":"39.75%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.378125},null,5.120023148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC23*Bilans!F23+AD23","v":3.0983796296296293},2.9814596436058696,225.6219585298742,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":32.74260317739349},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":8.138703703703705},{"v":0.41506917108466623,"d":"41.51%"},3.378125,null,4.760578703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU23*Bilans!F23+AV23","v":2.6437268518518517},2.6437268518518517,200.0640295138889,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.92542969468256},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB23*Bilans!F23+BC23","v":8.498148148148147},{"v":0.397513074743953,"d":"39.75%"},3.378125,null,5.120023148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM23*Bilans!F23+BN23","v":3.0983796296296293},2.9814596436058696,225.6219585298742,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":32.74260317739349},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F23<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F23<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F23<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F23<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.4679675925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY23","v":3.71965986407319},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC23*Bilans!F23+CD23","v":8.023495370370371},{"v":0.42102909568252955,"d":"42.10%"},3.378125,null,4.6453703703703715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN23*Bilans!F23+CO23","v":2.4679675925925926},2.4679675925925926,186.76344756944448,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":39.55511826532929}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R24*Bilans!F24+S24","v":8.087},{"v":0.5038178558179794,"d":"50.38%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.074375},null,4.012625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC24*Bilans!F24+AD24","v":2.7475625},2.695721698113208,249.04424908018868,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":44.209552522953025},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ24*Bilans!F24+AK24","v":7.6853750000000005},{"v":0.5301465445732967,"d":"53.01%"},4.074375,null,3.6110000000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU24*Bilans!F24+AV24","v":2.245065625},2.202705896226415,203.49698422287736,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":54.104658367768714},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB24*Bilans!F24+BC24","v":7.845578124999999},{"v":0.5193211940643316,"d":"51.93%"},4.074375,null,3.7712031249999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.874166666666667},1.8388050314465414,169.8780028301887,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":64.81200995314155},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F24<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F24<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F24<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F24<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F24*BT24+BU24","v":2.245065625},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY24","v":4.837648607153744},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC24*Bilans!F24+CD24","v":5.648},{"v":0.7213836756373938,"d":"72.14%"},4.074375,null,1.5736249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN24*Bilans!F24+CO24","v":1.5616484375000002},1.355392983490566,125.21798077977593,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":87.92774601288137}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R25*Bilans!F25+S25","v":8.253703703703703},{"v":0.45926351806147636,"d":"45.93%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.790625},null,4.463078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC25*Bilans!F25+AD25","v":2.8844907407407403},2.8844907407407403,246.84029513888882,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.27079367626997},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":7.967592592592593},{"v":0.47575537478210345,"d":"47.58%"},3.790625,null,4.176967592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU25*Bilans!F25+AV25","v":2.475671296296296},2.475671296296296,211.8555711805555,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":44.59063291849386},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB25*Bilans!F25+BC25","v":8.253703703703703},{"v":0.45926351806147636,"d":"45.93%"},3.790625,null,4.463078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM25*Bilans!F25+BN25","v":2.8844907407407403},2.8844907407407403,246.84029513888882,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.27079367626997},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F25<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F25<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F25<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F25<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.3316898148148146},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY25","v":3.9370588410487555},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC25*Bilans!F25+CD25","v":7.82488425925926},{"v":0.4844320854349401,"d":"48.44%"},3.790625,null,4.03425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN25*Bilans!F25+CO25","v":2.3316898148148146},2.3316898148148146,199.53435590277775,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":47.34409752901349}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":3902.0643915059463},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R26*Bilans!F26+S26","v":8.069333333333333},{"v":0.5090259418374091,"d":"50.90%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.1075},null,3.961833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC26*Bilans!F26+AD26","v":2.74425},2.692471698113208,250.88451283018873,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":44.64381188639182},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ26*Bilans!F26+AK26","v":7.665500000000001},{"v":0.5358424108016436,"d":"53.58%"},4.1075,null,3.5580000000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU26*Bilans!F26+AV26","v":2.2437958333333334},2.2014600628930823,205.13204866037742,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":54.60112678221128},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB26*Bilans!F26+BC26","v":7.825979166666666},{"v":0.5248544511203338,"d":"52.49%"},4.1075,null,3.7184791666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.8569907407407409},1.8219531795946893,169.76959727463316,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":65.97436275872914},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F26<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F26<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F26<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F26<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F26*BT26+BU26","v":2.2437958333333334},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY26","v":4.839622310407773},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC26*Bilans!F26+CD26","v":5.577333333333333},{"v":0.7364630647860387,"d":"73.65%"},4.1075,null,1.4698333333333329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN26*Bilans!F26+CO26","v":1.55709375},1.3514398584905658,125.92716601415093,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":88.94380260047593}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R27*Bilans!F27+S27","v":8.281851851851851},{"v":0.45196715263181436,"d":"45.20%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.743125},null,4.538726851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC27*Bilans!F27+AD27","v":2.90912037037037},2.90912037037037,245.6315784722222,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.441266133010814},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":7.987296296296297},{"v":0.46863479970508726,"d":"46.86%"},3.743125,null,4.2441712962962965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU27*Bilans!F27+AV27","v":2.495023148148148},2.495023148148148,210.6672795138889,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":43.655366516676715},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB27*Bilans!F27+BC27","v":8.281851851851851},{"v":0.45196715263181436,"d":"45.20%"},3.743125,null,4.538726851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM27*Bilans!F27+BN27","v":2.90912037037037},2.90912037037037,245.6315784722222,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.441266133010814},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F27<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F27<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F27<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F27<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.3473824074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY27","v":3.9107390304330316},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC27*Bilans!F27+CD27","v":7.84775462962963},{"v":0.47696763936370096,"d":"47.70%"},3.743125,null,4.10462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN27*Bilans!F27+CO27","v":2.3473824074074074},2.3473824074074074,198.20123356944444,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":46.401110298981564}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.9838371774040606},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R28*Bilans!F28+S28","v":8.618148148148148},{"v":0.3684811336971937,"d":"36.85%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.175625},null,5.4425231481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC28*Bilans!F28+AD28","v":3.2033796296296293},3.082497379454926,218.2870519261006,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":29.635499646768082},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":8.222703703703704},{"v":0.38620204672699343,"d":"38.62%"},3.175625,null,5.047078703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU28*Bilans!F28+AV28","v":2.7262268518518518},2.62335036687631,185.77255623034588,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":34.822397783173116},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB28*Bilans!F28+BC28","v":8.618148148148148},{"v":0.3684811336971937,"d":"36.85%"},3.175625,null,5.4425231481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM28*Bilans!F28+BN28","v":3.2033796296296293},3.082497379454926,218.2870519261006,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":29.635499646768082},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F28<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F28<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F28<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F28<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.5348675925925925},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY28","v":3.6214909318442747},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC28*Bilans!F28+CD28","v":8.120995370370371},{"v":0.3910388881129445,"d":"39.10%"},3.175625,null,4.945370370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN28*Bilans!F28+CO28","v":2.5348675925925925},2.439212211740042,172.73281277437107,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":37.45116950477769}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R29*Bilans!F29+S29","v":11.160416666666666},{"v":0.18116483106216166,"d":"18.12%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.021875},null,9.138541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC29*Bilans!F29+AD29","v":4.535},4.363867924528302,188.19180424528304,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":12.748151631104482},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ29*Bilans!F29+AK29","v":10.571916666666667},{"v":0.19124961572720178,"d":"19.12%"},2.021875,null,8.550041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU29*Bilans!F29+AV29","v":3.6704583333333334},3.531950471698113,152.31536409198117,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.750857902957307},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB29*Bilans!F29+BC29","v":11.160416666666666},{"v":0.18116483106216166,"d":"18.12%"},2.021875,null,9.138541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM29*Bilans!F29+BN29","v":3.477175925925926},3.345961740041929,144.29460003930822,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":16.62638557226984},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F29<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F29<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F29<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F29<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.431608333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY29","v":2.67513046603512},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC29*Bilans!F29+CD29","v":10.700833333333332},{"v":0.18894556498715057,"d":"18.89%"},2.021875,null,8.678958333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN29*Bilans!F29+CO29","v":3.431608333333333},3.302113679245283,142.40365241745286,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":16.847163787745448}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11642.872566440827},null,{"$f":"F30/F32","v":4399.63542967228},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R30*Bilans!F30+S30","v":9.89375},{"v":0.24276689829437775,"d":"24.28%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.401875},null,7.491875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC30*Bilans!F30+AD30","v":3.9270000000000005},3.7788113207547176,197.42399745283024,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":17.83525142677392},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ30*Bilans!F30+AK30","v":9.366050000000001},{"v":0.25644481932084495,"d":"25.64%"},2.401875,null,6.964175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU30*Bilans!F30+AV30","v":3.249925},3.1272863207547172,163.3850738278302,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.55096882326244},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB30*Bilans!F30+BC30","v":9.89375},{"v":0.24276689829437775,"d":"24.28%"},2.401875,null,7.491875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM30*Bilans!F30+BN30","v":3.280138888888889},3.156360062893082,164.9040314858491,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":21.35245936999519},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F30<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F30<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F30<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F30<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.017155},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY30","v":3.042601391045538},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC30*Bilans!F30+CD30","v":9.3835},{"v":0.2559679224170086,"d":"25.60%"},2.401875,null,6.981624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN30*Bilans!F30+CO30","v":3.017155},2.9033000943396226,151.6829134287736,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":23.213601009209402}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R31*Bilans!F31+S31","v":9.3625},{"v":0.2735647530040053,"d":"27.36%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.56125},null,6.801250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC31*Bilans!F31+AD31","v":3.6720000000000006},3.5334339622641515,198.11964226415097,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":20.470256632064586},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ31*Bilans!F31+AK31","v":8.8603},{"v":0.2890703475051634,"d":"28.91%"},2.56125,null,6.299050000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU31*Bilans!F31+AV31","v":3.07355},2.9575669811320755,165.8307806320755,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.45601417024001},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB31*Bilans!F31+BC31","v":9.3625},{"v":0.2735647530040053,"d":"27.36%"},2.56125,null,6.801250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM31*Bilans!F31+BN31","v":3.1975000000000002},3.0768396226415096,172.51839764150944,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":23.507985098652437},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F31<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F31<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F31<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F31<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.84333},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY31","v":3.228608708802707},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC31*Bilans!F31+CD31","v":8.831},{"v":0.2900294417393274,"d":"29.00%"},2.56125,null,6.26975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN31*Bilans!F31+CO31","v":2.84333},2.7360345283018868,153.40945600188678,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":26.43617953348404}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R37*Bilans!F37+S37","v":8.687037037037037},{"v":0.35217704114261356,"d":"35.22%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.059375},null,5.6276620370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC37*Bilans!F37+AD37","v":3.263657407407407},3.1405005241090143,213.6325481525157,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":27.94212238665238},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":8.270925925925926},{"v":0.3698951033293778,"d":"36.99%"},3.059375,null,5.211550925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU37*Bilans!F37+AV37","v":2.7735879629629627},2.6689242662473793,181.55357321147798,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.87925817519858},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB37*Bilans!F37+BC37","v":8.687037037037037},{"v":0.35217704114261356,"d":"35.22%"},3.059375,null,5.6276620370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM37*Bilans!F37+BN37","v":3.263657407407407},3.1405005241090143,213.6325481525157,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":27.94212238665238},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F37<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F37<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F37<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F37<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.5732731481481483},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY37","v":3.5674409483526346},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC37*Bilans!F37+CD37","v":8.176967592592593},{"v":0.3741454231482399,"d":"37.41%"},3.059375,null,5.117592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN37*Bilans!F37+CO37","v":2.5732731481481483},2.4761685010482184,168.44136228380506,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":35.4387231575123}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R44*Bilans!F44+S44","v":8.617037037037036},{"v":0.3687462391472536,"d":"36.87%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.1775},null,5.439537037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC44*Bilans!F44+AD44","v":3.2024074074074074},3.0815618448637316,218.35947232704402,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":29.663334569240867},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":8.221925925925927},{"v":0.38646662942808746,"d":"38.65%"},3.1775,null,5.0444259259259265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU44*Bilans!F44+AV44","v":2.725462962962963},2.6226153039832285,185.83852044025156,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":34.85429214920213},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB44*Bilans!F44+BC44","v":8.617037037037036},{"v":0.3687462391472536,"d":"36.87%"},3.1775,null,5.439537037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM44*Bilans!F44+BN44","v":3.2024074074074074},3.0815618448637316,218.35947232704402,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":29.663334569240867},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F44<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F44<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F44<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F44<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.5342481481481482},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY44","v":3.6223761302570563},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC44*Bilans!F44+CD44","v":8.120092592592593},{"v":0.3913132718337001,"d":"39.13%"},3.1775,null,4.942592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN44*Bilans!F44+CO44","v":2.5342481481481482},2.438616142557652,172.80033986163522,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":37.48412815152148}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R61*Bilans!F61+S61","v":8.523333333333332},{"v":0.3913521705123192,"d":"39.14%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.335625},null,5.187708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC61*Bilans!F61+AD61","v":3.1204166666666664},3.0026650943396223,224.1639626179245,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":32.07315733664277},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":8.156333333333334},{"v":0.4089613388368956,"d":"40.90%"},3.335625,null,4.820708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU61*Bilans!F61+AV61","v":2.6610416666666667},2.6610416666666667,198.66006562500002,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":36.19069599937368},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB61*Bilans!F61+BC61","v":8.523333333333332},{"v":0.3913521705123192,"d":"39.14%"},3.335625,null,5.187708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM61*Bilans!F61+BN61","v":3.1204166666666664},3.0026650943396223,224.1639626179245,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":32.07315733664277},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F61<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F61<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F61<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F61<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.4820083333333334},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY61","v":3.6986177188499902},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC61*Bilans!F61+CD61","v":8.043958333333334},{"v":0.4146745746030923,"d":"41.47%"},3.335625,null,4.708333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN61*Bilans!F61+CO61","v":2.4820083333333334},2.4820083333333334,185.294332125,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":38.8012194425885}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R71*Bilans!F71+S71","v":9.677083333333334},{"v":0.2549192680301399,"d":"25.49%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.466875},null,7.210208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC71*Bilans!F71+AD71","v":3.8230000000000004},3.6787358490566042,197.93438235849058,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.86747318859534},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ71*Bilans!F71+AK71","v":9.159783333333333},{"v":0.2693158680973167,"d":"26.93%"},2.466875,null,6.6929083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU71*Bilans!F71+AV71","v":3.1779916666666668},3.0580674528301888,164.5393192995283,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.69683421657808},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB71*Bilans!F71+BC71","v":9.677083333333334},{"v":0.2549192680301399,"d":"25.49%"},2.466875,null,7.210208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM71*Bilans!F71+BN71","v":3.2464351851851854},3.12392819706499,168.0829566430818,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":22.218324372887636},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F71<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F71<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F71<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F71<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F71*BT71+BU71","v":2.9462616666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY71","v":3.1158128634195768},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC71*Bilans!F71+CD71","v":9.158166666666666},{"v":0.26936340970718303,"d":"26.94%"},2.466875,null,6.691291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN71*Bilans!F71+CO71","v":2.9462616666666666},2.8350819811320753,152.5415859948113,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":24.481990454570397}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R77*Bilans!F77+S77","v":9.075},{"v":0.29173553719008266,"d":"29.17%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.6475},null,6.427499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC77*Bilans!F77+AD77","v":3.5340000000000003},3.4006415094339624,197.71329735849056,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":22.054838709677423},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ77*Bilans!F77+AK77","v":8.5866},{"v":0.3083292572147299,"d":"30.83%"},2.6475,null,5.939100000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU77*Bilans!F77+AV77","v":2.9781},2.8657188679245285,166.6128949811321,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":26.17165306739196},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB77*Bilans!F77+BC77","v":9.075},{"v":0.29173553719008266,"d":"29.17%"},2.6475,null,6.427499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM77*Bilans!F77+BN77","v":3.152777777777778},3.0338050314465415,176.3854245283019,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":24.721628193832593},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F77<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F77<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F77<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F77<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.74926},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY77","v":3.3390803343445143},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC77*Bilans!F77+CD77","v":8.532},{"v":0.3103023909985935,"d":"31.03%"},2.6475,null,5.8845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN77*Bilans!F77+CO77","v":2.74926},2.6455143396226415,153.81020370566037,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":28.3501014818533}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R94*Bilans!F94+S94","v":8.753333333333332},{"v":0.3367288651942118,"d":"33.67%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.9475000000000002},null,5.805833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC94*Bilans!F94+AD94","v":3.3216666666666663},3.196320754716981,208.84759811320754,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":26.37050736400933},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":8.317333333333334},{"v":0.3543804103879449,"d":"35.44%"},2.9475000000000002,null,5.369833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU94*Bilans!F94+AV94","v":2.8191666666666664},2.712783018867924,177.25324245283016,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":31.070896350263435},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB94*Bilans!F94+BC94","v":8.753333333333332},{"v":0.3367288651942118,"d":"33.67%"},2.9475000000000002,null,5.805833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM94*Bilans!F94+BN94","v":3.3216666666666663},3.196320754716981,208.84759811320754,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":26.37050736400933},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F94<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F94<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F94<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F94<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.6102333333333334},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY94","v":3.5169269669378216},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC94*Bilans!F94+CD94","v":8.230833333333333},{"v":0.35810468765819586,"d":"35.81%"},2.9475000000000002,null,5.283333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN94*Bilans!F94+CO94","v":2.6102333333333334},2.511733962264151,164.11669709433963,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":33.55793299224245}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R104*Bilans!F104+S104","v":11.836137500000001},{"v":0.118651460410966,"d":"11.87%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.4043750000000002},null,10.431762500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC104*Bilans!F104+AD104","v":5.51675},5.308570754716981,150.25909521226416,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.878207277835683},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ104*Bilans!F104+AK104","v":11.836137500000001},{"v":0.118651460410966,"d":"11.87%"},1.4043750000000002,null,10.431762500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU104*Bilans!F104+AV104","v":5.51675},5.308570754716981,150.25909521226416,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.878207277835683},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB104*Bilans!F104+BC104","v":11.836137500000001},{"v":0.118651460410966,"d":"11.87%"},1.4043750000000002,null,10.431762500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM104*Bilans!F104+BN104","v":2.7273611111111116},2.6244418238993714,74.28482582547171,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":13.91284412079238},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F104<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F104<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F104<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F104<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F104*BT104+BU104","v":3.9379124999999995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY104","v":2.331184352115493},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC104*Bilans!F104+CD104","v":11.123112500000001},{"v":0.12625737625147637,"d":"12.63%"},1.4043750000000002,null,9.718737500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN104*Bilans!F104+CO104","v":4.2930375},4.13103608490566,116.9289763832547,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.838811680540877}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F116<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F116<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F116<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F116<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F116<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F116<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F116<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F116<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F116<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F116<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F116<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F116<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F116<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F116<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F116<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F116*BT116+BU116","v":3.8713541666666664},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY116","v":2.371263285349119},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F119<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F119<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F119<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F119<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F119<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F119<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F119<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F119<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F119<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F119<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F119<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F119<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F119<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F119<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F119<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F119*BT119+BU119","v":4.394991666666666},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY119","v":2.0887411618148692},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F136<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F136<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F136<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F136<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F136<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F136<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F136<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F136<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F136<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F136<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F136<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F136<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F136<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F136<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F136<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F136*BT136+BU136","v":4.684316666666666},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY136","v":1.9597308750120088},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F142<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F142<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F142<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F142<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F142<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F142<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F142<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F142<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F142<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F142<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F142<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F142<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F142<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F142<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F142<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F142*BT142+BU142","v":4.423516666666666},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY142","v":2.0752719367320873},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F152<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F152<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F152<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F152<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F152<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F152<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F152<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F152<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F152<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F152<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F152<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F152<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F152<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F152<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F152<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F152*BT152+BU152","v":4.903687499999999},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY152","v":1.8720605666653924},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F169<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F169<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F169<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F169<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F169<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F169<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F169<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F169<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F169<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F169<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F169<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F169<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F169<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F169<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F169<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F169*BT169+BU169","v":5.1726374999999996},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY169","v":1.7747232432197309},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F175<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F175<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F175<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F175<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F175<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F175<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F175<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F175<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F175<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F175<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F175<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F175<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F175<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F175<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F175<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F175*BT175+BU175","v":4.654433333333333},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY175","v":1.972313135147136},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F185<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F185<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F185<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F185<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F185<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F185<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F185<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F185<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F185<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F185<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F185<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F185<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F185<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F185<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F185<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F185*BT185+BU185","v":5.446341666666665},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY185","v":1.6855350915981835},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F201<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F201<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F201<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F201<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F201<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F201<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F201<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F201<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F201<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F201<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F201<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F201<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F201<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F201<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F201<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F201*BT201+BU201","v":5.269079166666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY201","v":1.7422399075107213},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F211<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F211<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F211<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F211<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F211<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F211<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F211<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":-0.03959999999999999},{"$f":"IF(Bilans!F211<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F211<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F211<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F211<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F211<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F211<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F211<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F211<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":6.255999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.394534999999999},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY211","v":1.7017222058991184},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F217<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F217<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F217<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F217<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F217<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F217<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F217<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F217<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F217<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F217<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F217<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F217<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F217<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F217<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F217<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F217*BT217+BU217","v":4.913195833333331},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY217","v":1.8684376343639206},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F234<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F234<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F234<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F234<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F234<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F234<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F234<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":-0.03959999999999999},{"$f":"IF(Bilans!F234<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F234<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F234<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F234<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F234<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F234<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F234<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F234<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":6.255999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.287945},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY234","v":1.7360241076637524},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F244<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F244<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F244<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F244<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F244<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F244<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F244<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F244<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F244<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F244<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F244<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F244<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F244<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F244<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F244<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F244*BT244+BU244","v":4.475133333333332},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY244","v":2.051335528177932},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R250*Bilans!F250+S250","v":11.892683333333334},{"v":0.10069216226783693,"d":"10.07%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.1975},null,10.695183333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC250*Bilans!F250+AD250","v":5.985666666666667},5.759792452830189,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ250*Bilans!F250+AK250","v":11.892683333333334},{"v":0.10069216226783693,"d":"10.07%"},1.1975,null,{"$f":"AL250-AN250","v":10.695183333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU250*Bilans!F250+AV250","v":5.985666666666667},5.759792452830189,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB250*Bilans!F250+BC250","v":11.892683333333334},{"v":0.10069216226783693,"d":"10.07%"},1.1975,null,{"$f":"BD250-BF250","v":10.695183333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM250*Bilans!F250+BN250","v":2.8346296296296303},2.72766247379455,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F250<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F250<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F250<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F250<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F250*BT250+BU250","v":4.162716666666666},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY250","v":2.2052906155034977},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC250*Bilans!F250+CD250","v":11.25965},{"v":0.10635321701829097,"d":"10.64%"},1.1975,null,{"$f":"CE250-CG250","v":10.06215},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN250*Bilans!F250+CO250","v":4.559216666666667},4.387170754716982,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.4722685185185191},1.4167112159329147,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F260<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F260<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F260<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F260<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F260*BT260+BU260","v":5.289454166666667},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY260","v":1.7355287919594726},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R277*Bilans!F277+S277","v":11.994329166666667},{"v":0.06883461246790588,"d":"6.88%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":0.8256250000000005},null,11.168704166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC277*Bilans!F277+AD277","v":6.828583333333333},6.570900943396226,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ277*Bilans!F277+AK277","v":11.994329166666667},{"v":0.06883461246790588,"d":"6.88%"},0.8256250000000005,null,11.168704166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU277*Bilans!F277+AV277","v":6.828583333333333},6.570900943396226,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB277*Bilans!F277+BC277","v":11.994329166666667},{"v":0.06883461246790588,"d":"6.88%"},0.8256250000000005,null,11.168704166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM277*Bilans!F277+BN277","v":3.027453703703704},2.913210167714885,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F277<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F277<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F277<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F277<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F277*BT277+BU277","v":4.566820833333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY277","v":2.010151117161191},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC277*Bilans!F277+CD277","v":11.5050875},{"v":0.07176173149487133,"d":"7.18%"},0.8256250000000005,null,10.6794625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN277*Bilans!F277+CO277","v":5.037695833333332},4.847594103773584,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R286*Bilans!F286+S286","v":11.905325000000001},{"v":0.09670042606984687,"d":"9.67%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.1512499999999999},null,10.754075000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC286*Bilans!F286+AD286","v":6.0905000000000005},5.860669811320755,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ286*Bilans!F286+AK286","v":11.905325000000001},{"v":0.09670042606984687,"d":"9.67%"},1.1512499999999999,null,10.754075000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU286*Bilans!F286+AV286","v":6.0905000000000005},5.860669811320755,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB286*Bilans!F286+BC286","v":11.905325000000001},{"v":0.09670042606984687,"d":"9.67%"},1.1512499999999999,null,10.754075000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM286*Bilans!F286+BN286","v":2.8586111111111117},2.7507389937106925,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F286<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F286<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F286<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F286<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F286*BT286+BU286","v":4.212975},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY286","v":2.17898278532391},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC286*Bilans!F286+CD286","v":11.290175000000001},{"v":0.10196919002584102,"d":"10.20%"},1.1512499999999999,null,10.138925000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN286*Bilans!F286+CO286","v":4.6187249999999995},4.444433490566038,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"R292*Bilans!F292+S292","v":11.669916666666667},{"v":0.14171052349702581,"d":"14.17%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.6537499999999998},null,10.016166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.21666666666666648},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"AC292*Bilans!F292+AD292","v":5.077916666666667},4.886297169811321,167.55112995283017,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.0526831387351},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.193333333333335},{"$f":"AJ292*Bilans!F292+AK292","v":10.971166666666669},{"v":0.15073602017409266,"d":"15.07%"},1.6537499999999998,null,9.317416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.77},{"$f":"AU292*Bilans!F292+AV292","v":4.0265},3.8745566037735855,132.85854594339622,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.416557950635857},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"BB292*Bilans!F292+BC292","v":11.669916666666667},{"v":0.14171052349702581,"d":"14.17%"},1.6537499999999998,null,10.016166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"BM292*Bilans!F292+BN292","v":3.831388888888891},3.686808176100631,126.42065235849061,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.997939108072712},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F292<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F292<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F292<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F292<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F292*BT292+BU292","v":3.7233},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY292","v":2.4655547498187094},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.193333333333335},{"$f":"CC292*Bilans!F292+CD292","v":10.971166666666669},{"v":0.15073602017409266,"d":"15.07%"},1.6537499999999998,null,9.317416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.77},{"$f":"CN292*Bilans!F292+CO292","v":4.0265},3.8745566037735855,132.85854594339622,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":11.416557950635857}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"R309*Bilans!F309+S309","v":11.461500000000001},{"v":0.16424551760240805,"d":"16.42%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.8825},null,9.579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.21666666666666648},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"AC309*Bilans!F309+AD309","v":4.7475000000000005},4.568349056603774,181.72892547169812,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.232985781990523},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.193333333333335},{"$f":"AJ309*Bilans!F309+AK309","v":10.839},{"v":0.1736783836147246,"d":"17.37%"},1.8825,null,8.9565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.77},{"$f":"AU309*Bilans!F309+AV309","v":3.8129999999999997},3.6691132075471695,145.9573233962264,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.985995279307634},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"BB309*Bilans!F309+BC309","v":11.461500000000001},{"v":0.16424551760240805,"d":"16.42%"},1.8825,null,9.579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"BM309*Bilans!F309+BN309","v":3.7127777777777795},3.5726729559748445,142.12093018867932,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":14.363531348196911},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F309<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F309<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F309<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F309<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F309*BT309+BU309","v":3.5586},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY309","v":2.5796661608497726},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.193333333333335},{"$f":"CC309*Bilans!F309+CD309","v":10.839},{"v":0.1736783836147246,"d":"17.37%"},1.8825,null,8.9565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.77},{"$f":"CN309*Bilans!F309+CO309","v":3.8129999999999997},3.6691132075471695,145.9573233962264,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":13.985995279307634}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"R315*Bilans!F315+S315","v":11.803166666666666},{"v":0.1277199621570483,"d":"12.77%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.5075000000000005},null,10.295666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.21666666666666648},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"AC315*Bilans!F315+AD315","v":5.289166666666667},5.089575471698113,156.657133018868,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.801475824613761},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.193333333333335},{"$f":"AJ315*Bilans!F315+AK315","v":11.055666666666667},{"v":0.13635541351343206,"d":"13.64%"},1.5075000000000005,null,9.548166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.77},{"$f":"AU315*Bilans!F315+AV315","v":4.162999999999999},4.0059056603773575,123.30177622641511,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.911915897754737},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"BB315*Bilans!F315+BC315","v":11.803166666666666},{"v":0.1277199621570483,"d":"12.77%"},1.5075000000000005,null,10.295666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"BM315*Bilans!F315+BN315","v":3.9072222222222237},3.7597798742138377,115.72602452830198,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.560777845618556},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F315<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F315<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F315<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F315<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F315*BT315+BU315","v":3.8286},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY315","v":2.3977433004231314},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.193333333333335},{"$f":"CC315*Bilans!F315+CD315","v":11.055666666666667},{"v":0.13635541351343206,"d":"13.64%"},1.5075000000000005,null,9.548166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.77},{"$f":"CN315*Bilans!F315+CO315","v":4.162999999999999},4.0059056603773575,123.30177622641511,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.911915897754737}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R325*Bilans!F325+S325","v":10.322916666666666},{"v":0.22020181634712416,"d":"22.02%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.2731250000000003},null,8.049791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC325*Bilans!F325+AD325","v":4.133},3.9770377358490565,195.49128990566044,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":15.944015172001542},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ325*Bilans!F325+AK325","v":9.774616666666667},{"v":0.23255387679312234,"d":"23.26%"},2.2731250000000003,null,7.5014916666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU325*Bilans!F325+AV325","v":3.392408333333333},3.2643929245283014,160.4612342051887,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.42472964070728},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB325*Bilans!F325+BC325","v":10.322916666666666},{"v":0.22020181634712416,"d":"22.02%"},2.2731250000000003,null,8.049791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM325*Bilans!F325+BN325","v":3.3468981481481483},3.2206001048218034,158.3085981525158,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":19.688861682971506},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F325<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F325<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F325<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F325<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.157578333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY325","v":2.9072912944360847},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC325*Bilans!F325+CD325","v":9.829833333333331},{"v":0.23124756269180563,"d":"23.12%"},2.2731250000000003,null,7.556708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.157578333333333},3.038424433962264,149.35375305141514,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.86935231669071}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R342*Bilans!F342+S342","v":8.843703703703703},{"v":0.3160440572912304,"d":"31.60%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.795},null,6.048703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC342*Bilans!F342+AD342","v":3.4007407407407406},3.2724109014675054,201.84230440251574,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":24.314550463182442},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":8.380592592592592},{"v":0.3335086354717248,"d":"33.35%"},2.795,null,5.585592592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU342*Bilans!F342+AV342","v":2.8812962962962962},2.772568134171908,171.01200251572328,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":28.698014313637273},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB342*Bilans!F342+BC342","v":8.843703703703703},{"v":0.3160440572912304,"d":"31.60%"},2.795,null,6.048703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM342*Bilans!F342+BN342","v":3.4007407407407406},3.2724109014675054,201.84230440251574,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":24.314550463182442},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F342<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F342<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F342<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F342<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.660614814814815},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY342","v":3.4503303330057378},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC342*Bilans!F342+CD342","v":8.30425925925926},{"v":0.3365742702316972,"d":"33.66%"},2.795,null,5.5092592592592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN342*Bilans!F342+CO342","v":2.660614814814815},2.5602142557651995,157.9140152955975,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":31.07833644033002}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R352*Bilans!F352+S352","v":8.68925925925926},{"v":0.35165540684540303,"d":"35.17%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.055625},null,5.633634259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC352*Bilans!F352+AD352","v":3.2656018518518515},3.1423715932914043,213.47701419025157,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":27.888538130593126},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":8.272481481481481},{"v":0.36937223816580633,"d":"36.94%"},3.055625,null,5.216856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU352*Bilans!F352+AV352","v":2.7751157407407407},2.670394392033543,181.41324302279875,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":32.817680512451886},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB352*Bilans!F352+BC352","v":8.68925925925926},{"v":0.35165540684540303,"d":"35.17%"},3.055625,null,5.633634259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM352*Bilans!F352+BN352","v":3.2656018518518515},3.1423715932914043,213.47701419025157,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":27.888538130593126},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F352<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F352<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F352<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F352<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.5745120370370373},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY352","v":3.5657242490756067},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC352*Bilans!F352+CD352","v":8.178773148148148},{"v":0.3736043223905605,"d":"37.36%"},3.055625,null,5.123148148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN352*Bilans!F352+CO352","v":2.5745120370370373},2.477360639412998,168.29949503852202,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":35.374805188139696}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R358*Bilans!F358+S358","v":8.862592592592591},{"v":0.3117738936019057,"d":"31.18%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.763125},null,6.099467592592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC358*Bilans!F358+AD358","v":3.4172685185185183},3.2883149895178194,200.30770758647796,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":23.896843900444768},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":8.393814814814816},{"v":0.32918584230893116,"d":"32.92%"},2.763125,null,5.630689814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU358*Bilans!F358+AV358","v":2.8942824074074074},2.7850642033542976,169.65218594732704,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":28.214915083594402},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB358*Bilans!F358+BC358","v":8.862592592592591},{"v":0.3117738936019057,"d":"31.18%"},2.763125,null,6.099467592592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM358*Bilans!F358+BN358","v":3.4172685185185183},3.2883149895178194,200.30770758647796,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":23.896843900444768},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F358<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F358<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F358<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F358<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.6711453703703705},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY358","v":3.436727967646006},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC358*Bilans!F358+CD358","v":8.31960648148148},{"v":0.33212207886880335,"d":"33.21%"},2.763125,null,5.55648148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN358*Bilans!F358+CO358","v":2.6711453703703705},2.5703474318658284,156.57271381210694,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":30.57187873740404}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R369*Bilans!F369+S369","v":8.935416666666667},{"v":0.3009792492422476,"d":"30.10%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.689375},null,6.246041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC369*Bilans!F369+AD369","v":3.4670000000000005},3.3361698113207554,197.31776349056605,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":22.869654218768552},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ369*Bilans!F369+AK369","v":8.453716666666667},{"v":0.3181293040733563,"d":"31.81%"},2.689375,null,5.764341666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU369*Bilans!F369+AV369","v":2.9317583333333332},2.8211259433962264,166.85549392216979,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":27.04489325568692},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB369*Bilans!F369+BC369","v":8.935416666666667},{"v":0.3009792492422476,"d":"30.10%"},2.689375,null,6.246041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM369*Bilans!F369+BN369","v":3.131064814814815},3.01291142557652,178.19864626572328,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":25.323363094021445},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F369<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F369<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F369<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F369<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.7035883333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY369","v":3.3954873553850966},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC369*Bilans!F369+CD369","v":8.386833333333332},{"v":0.32066632221140284,"d":"32.07%"},2.689375,null,5.697458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN369*Bilans!F369+CO369","v":2.7035883333333333},2.6015661320754715,153.86962888160375,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":29.327353650292142}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R370*Bilans!F370+S370","v":8.793333333333333},{"v":0.32752084912812734,"d":"32.75%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.88},null,5.913333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC370*Bilans!F370+AD370","v":3.3566666666666665},3.23,205.8156,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":25.448544891640868},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":8.345333333333333},{"v":0.3451030516056878,"d":"34.51%"},2.88,null,5.465333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU370*Bilans!F370+AV370","v":2.8466666666666667},2.739245283018868,174.54470943396225,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":30.007827524452406},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB370*Bilans!F370+BC370","v":8.793333333333333},{"v":0.32752084912812734,"d":"32.75%"},2.88,null,5.913333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM370*Bilans!F370+BN370","v":3.3566666666666665},3.23,205.8156,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":25.448544891640868},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F370<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F370<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F370<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F370<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.6325333333333334},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY370","v":3.4871353322528362},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC370*Bilans!F370+CD370","v":8.263333333333334},{"v":0.34852763210972165,"d":"34.85%"},2.88,null,5.383333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN370*Bilans!F370+CO370","v":2.6325333333333334},2.5331924528301886,161.4150230943396,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":32.448699232529314}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R371*Bilans!F371+S371","v":9.185416666666667},{"v":0.28462236334769786,"d":"28.46%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.614375},null,6.571041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC371*Bilans!F371+AD371","v":3.587},3.4516415094339625,197.93438235849058,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":21.431846209350756},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ371*Bilans!F371+AK371","v":8.691716666666666},{"v":0.30078925720465655,"d":"30.08%"},2.614375,null,6.077341666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU371*Bilans!F371+AV371","v":3.0147583333333334},2.9009938679245284,166.35749335613207,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.49989878224883},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB371*Bilans!F371+BC371","v":9.185416666666667},{"v":0.28462236334769786,"d":"28.46%"},2.614375,null,6.571041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM371*Bilans!F371+BN371","v":3.1699537037037038},3.0503328092243187,174.92133494496855,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":24.251468487732463},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F371<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F371<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F371<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F371<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.7853883333333336},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY371","v":3.2957702486726865},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC371*Bilans!F371+CD371","v":8.646833333333333},{"v":0.3023505715001638,"d":"30.24%"},2.614375,null,6.0324583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN371*Bilans!F371+CO371","v":2.7853883333333336},2.6802793396226416,153.70061873066038,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":27.599753841483924}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9074660739123392},{"$f":"SUM(AF7:AF372)/229","v":3.773095748644335},{"$f":"SUM(AG7:AG372)/Z373","v":3.449843765563193},{"$f":"SUM(AH7:AH372)","v":4530.549473266924},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.4224795809477597},{"$f":"SUM(AX7:AX372)/229","v":3.3068249035097774},{"$f":"SUM(AY7:AY372)/AR373","v":2.926107282876133},{"$f":"SUM(AZ7:AZ372)","v":5369.147614589897},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.054452684780852},{"$f":"SUM(BP7:BP372)/229","v":2.951801755421894},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.9838371774040606},{"$f":"SUM(BR7:BR372)","v":5245.470029273347},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":976.7053312463049},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11642.872566440827},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0145446195859615},{"$f":"SUM(CQ7:CQ372)/229","v":2.9052956805151977},{"$f":"SUM(CR7:CR372)/CK373","v":2.6463266678684967},{"$f":"SUM(CS7:CS372)","v":6183.198070107524}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.7535199562620742},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P014","index":67,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5660.0482854806},null,null,"COP",{"$f":"K13","v":3.373872266614271},{"$f":"L13","v":3.094742286182262},{"$f":"M13","v":3.0439662241585035},{"$f":"N13","v":2.879240112316079},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999265119392466},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999265119392466},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999265119392466},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9992651063757906},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.373872266614271},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.3488060753401641E-4},{"$f":"1-L3","v":7.3488060753401641E-4},{"$f":"1-M3","v":7.3488060753401641E-4},{"$f":"1-N3","v":7.3489362420942062E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999265119392466},null,null,"COP-Inst",{"$f":"K14","v":3.374607687668476},{"$f":"L14","v":3.095477707236467},{"$f":"M14","v":3.0447016452127085},{"$f":"N14","v":2.879975546406112}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.3488060753401641E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.374607687668476},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R7*Bilans!F7+S7","v":9.715333333333334},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.27237871406024844,"d":"27.24%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.64625},null,{"$f":"T7-V7","v":7.069083333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.3788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2513301886792445},{"$f":"AF7*Z7","v":188.9347972641509},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":23.055763533648065},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ7*Bilans!F7+AK7","v":12.7645},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2073132515962239,"d":"20.73%"}},{"$f":"V7","v":2.64625},null,{"$f":"AL7-AN7","v":10.11825},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU7*Bilans!F7+AV7","v":3.2586333333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.135666037735849},{"$f":"AX7*AR7","v":182.21355345283018},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":23.90621293781887},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB7*Bilans!F7+BC7","v":9.715333333333334},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.27237871406024844,"d":"27.24%"}},{"$f":"AN7","v":2.64625},null,{"$f":"BD7-BF7","v":7.069083333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.00412037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.890757337526205},{"$f":"BP7*BJ7","v":167.98190888364778},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.93157821546841},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F7<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F7<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F7<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F7<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F7*BT7+BU7","v":3.04606},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY7","v":3.013729210849425},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC7*Bilans!F7+CD7","v":12.460916666666668},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.2123639914131518,"d":"21.24%"}},{"$f":"AN7","v":2.64625},null,{"$f":"CE7-CG7","v":9.814666666666668},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":58.11},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN7*Bilans!F7+CO7","v":3.04606},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.9311143396226416},{"$f":"CQ7*CK7","v":170.3270542754717},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":25.57453968501644}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R8*Bilans!F8+S8","v":9.00037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.34609686844162796,"d":"34.61%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.115},null,{"$f":"T8-V8","v":5.885370370370369},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC8*Bilans!F8+AD8","v":3.1309259259259257},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.0127777777777776},{"$f":"AF8*Z8","v":208.96626666666666},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":29.69830721003135},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":11.212148148148149},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2778236568801036,"d":"27.78%"}},{"$f":"V8","v":3.115},null,{"$f":"AL8-AN8","v":8.097148148148149},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU8*Bilans!F8+AV8","v":2.9725555555555556},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.8603836477987423},{"$f":"AX8*AR8","v":198.39620981132077},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":31.28055918962359},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB8*Bilans!F8+BC8","v":9.00037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.34609686844162796,"d":"34.61%"}},{"$f":"AN8","v":3.115},null,{"$f":"BD8-BF8","v":5.885370370370369},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM8*Bilans!F8+BN8","v":3.1309259259259257},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0127777777777776},{"$f":"BP8*BJ8","v":208.96626666666666},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":29.69830721003135},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F8<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F8<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F8<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F8<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F8*BT8+BU8","v":2.7876074074074073},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY8","v":3.2931466517151313},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC8*Bilans!F8+CD8","v":10.955185185185186},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.2843402413874708,"d":"28.43%"}},{"$f":"AN8","v":3.115},null,{"$f":"CE8-CG8","v":7.840185185185186},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":69.36},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN8*Bilans!F8+CO8","v":2.7876074074074073},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.682414675052411},{"$f":"CQ8*CK8","v":186.0522818616352},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":33.35591653003903}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11643.124799999996},null,{"$f":"F9/F11","v":3516.877749408378},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R9*Bilans!F9+S9","v":8.886018518518519},{"v":0.36391438902145484,"d":"36.39%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.23375},null,5.652268518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC9*Bilans!F9+AD9","v":3.082546296296296},2.966223794549266,214.19102020440255,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":31.403867830597992},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":10.786407407407408},{"v":0.29979861485477266,"d":"29.98%"},3.23375,null,7.552657407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU9*Bilans!F9+AV9","v":2.896027777777778},2.786743710691824,201.23076334905664,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":33.42643230613941},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB9*Bilans!F9+BC9","v":8.886018518518519},{"v":0.36391438902145484,"d":"36.39%"},3.23375,null,5.652268518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM9*Bilans!F9+BN9","v":3.082546296296296},2.966223794549266,214.19102020440255,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":31.403867830597992},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F9<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F9<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F9<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F9<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F9*BT9+BU9","v":2.71882037037037},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY9","v":3.3764643299143224},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC9*Bilans!F9+CD9","v":10.54175925925926},{"v":0.30675619889153366,"d":"30.68%"},3.23375,null,7.30800925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":72.21000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN9*Bilans!F9+CO9","v":2.71882037037037},2.616223375262054,188.91748992767293,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":35.60510194993176}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R10*Bilans!F10+S10","v":8.154768518518518},{"v":0.48966748607665367,"d":"48.97%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.993125},null,4.161643518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC10*Bilans!F10+AD10","v":2.7731712962962964},2.7731712962962964,250.79174618055558,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":42.06777639585646},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":8.063907407407408},{"v":0.4951848772881449,"d":"49.52%"},3.993125,null,4.070782407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.406652777777778},2.406652777777778,217.64564395833335,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":48.47444179617842},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB10*Bilans!F10+BC10","v":8.154768518518518},{"v":0.48966748607665367,"d":"48.97%"},3.993125,null,4.161643518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM10*Bilans!F10+BN10","v":2.7731712962962964},2.7731712962962964,250.79174618055558,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":42.06777639585646},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F10<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F10<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F10<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F10<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F10*BT10+BU10","v":2.27894537037037},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY10","v":4.028179051307441},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC10*Bilans!F10+CD10","v":7.8980092592592595},{"v":0.5055862647057099,"d":"50.56%"},3.993125,null,3.9048842592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":90.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN10*Bilans!F10+CO10","v":2.27894537037037},2.2359464011180994,202.20781278511532,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":52.17528914899876}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.310642458913633},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R11*Bilans!F11+S11","v":8.254074074074072},{"v":0.47128241945616095,"d":"47.13%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.89},null,4.364074074074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC11*Bilans!F11+AD11","v":2.815185185185185},2.815185185185185,247.6236888888889,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":40.3058387054335},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":8.43362962962963},{"v":0.4612486166493931,"d":"46.12%"},3.89,null,4.5436296296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.4731111111111113},2.4731111111111113,217.53485333333336,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":45.88083385748945},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB11*Bilans!F11+BC11","v":8.254074074074072},{"v":0.47128241945616095,"d":"47.13%"},3.89,null,4.364074074074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM11*Bilans!F11+BN11","v":2.815185185185185},2.815185185185185,247.6236888888889,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":40.3058387054335},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F11<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F11<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F11<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F11<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F11*BT11+BU11","v":2.338681481481481},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY11","v":3.9252887033529507},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC11*Bilans!F11+CD11","v":8.257037037037037},{"v":0.4711133040279896,"d":"47.11%"},3.89,null,4.367037037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":87.96000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN11*Bilans!F11+CO11","v":2.338681481481481},2.338681481481481,205.7104231111111,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":48.518107702345745}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R12*Bilans!F12+S12","v":8.117453703703703},{"v":0.4966920843860681,"d":"49.67%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.031875},null,4.085578703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC12*Bilans!F12+AD12","v":2.757384259259259},2.757384259259259,251.92841284722223,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":42.743716115816966},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":7.924981481481481},{"v":0.5087551320367615,"d":"50.88%"},4.031875,null,3.893106481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU12*Bilans!F12+AV12","v":2.3816805555555556},2.3367431865828094,213.4965412421384,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":50.438084371760404},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB12*Bilans!F12+BC12","v":8.117453703703703},{"v":0.4966920843860681,"d":"49.67%"},4.031875,null,4.085578703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM12*Bilans!F12+BN12","v":2.757384259259259},2.757384259259259,251.92841284722223,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":42.743716115816966},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F12<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F12<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F12<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F12<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F12*BT12+BU12","v":2.256499074074074},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY12","v":4.068248954973269},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC12*Bilans!F12+CD12","v":7.763101851851851},{"v":0.5193639188230174,"d":"51.94%"},4.031875,null,3.7312268518518508,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":91.36500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN12*Bilans!F12+CO12","v":2.256499074074074},2.2139236198462613,202.27513152725368,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":53.23618617347986}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11643.124799999996},null,{"$f":"F13/F15","v":3920.913622067568},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.373872266614271},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.094742286182262},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0439662241585035},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.879240112316079},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R13*Bilans!F13+S13","v":8.166203703703703},{"v":0.4875276376211804,"d":"48.75%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.98125},null,4.184953703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC13*Bilans!F13+AD13","v":2.7780092592592593},2.7780092592592593,250.43753472222224,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":41.86217148570953},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":8.106481481481481},{"v":0.49111936036550546,"d":"49.11%"},3.98125,null,4.125231481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU13*Bilans!F13+AV13","v":2.4143055555555555},2.4143055555555555,217.64964583333335,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":48.16850946326872},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB13*Bilans!F13+BC13","v":8.166203703703703},{"v":0.4875276376211804,"d":"48.75%"},3.98125,null,4.184953703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM13*Bilans!F13+BN13","v":2.7780092592592593},2.7780092592592593,250.43753472222224,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":41.86217148570953},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F13<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F13<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F13<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F13<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F13*BT13+BU13","v":2.285824074074074},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY13","v":4.016057099109244},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC13*Bilans!F13+CD13","v":7.9393518518518515},{"v":0.5014578109510759,"d":"50.15%"},3.98125,null,3.9581018518518514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":90.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN13*Bilans!F13+CO13","v":2.285824074074074},2.242695317959469,202.17898291404612,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":51.854346450328535}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.374607687668476},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.095477707236467},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0447016452127085},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.879975546406112},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R14*Bilans!F14+S14","v":8.582685185185184},{"v":0.4134778246469529,"d":"41.35%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.54875},null,5.033935185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC14*Bilans!F14+AD14","v":2.9542129629629628},2.9542129629629628,235.6575680555555,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":34.83272915328078},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":9.657074074074075},{"v":0.36747672978166074,"d":"36.75%"},3.54875,null,6.1083240740740745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.693027777777778},2.591404088050315,206.71630410377358,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.70947660170628},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB14*Bilans!F14+BC14","v":8.582685185185184},{"v":0.4134778246469529,"d":"41.35%"},3.54875,null,5.033935185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM14*Bilans!F14+BN14","v":2.9542129629629628},2.9542129629629628,235.6575680555555,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":34.83272915328078},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F14<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F14<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F14<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F14<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F14*BT14+BU14","v":2.5363537037037034},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY14","v":3.6193690125296527},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC14*Bilans!F14+CD14","v":9.445092592592593},{"v":0.3757242150048526,"d":"37.57%"},3.54875,null,5.8963425925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":79.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN14*Bilans!F14+CO14","v":2.5363537037037034},2.4406422431865824,194.69003173899364,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":42.16238585858699}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9694928076126215},{"$nulls":4},{"$f":"F11","v":3.310642458913633},{"$f":"F15","v":2.9694928076126215},{"$f":"F28","v":2.907434852293618},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R15*Bilans!F15+S15","v":8.243842592592593},{"v":0.473156171553404,"d":"47.32%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.900625},null,4.343217592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC15*Bilans!F15+AD15","v":2.8108564814814816},2.8108564814814816,247.9597045138889,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":40.48493786492518},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":8.395537037037037},{"v":0.46460696710553884,"d":"46.46%"},3.900625,null,4.494912037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.4662638888888893},2.4662638888888893,217.56146895833336,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":46.14159519290875},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB15*Bilans!F15+BC15","v":8.243842592592593},{"v":0.473156171553404,"d":"47.32%"},3.900625,null,4.343217592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM15*Bilans!F15+BN15","v":2.8108564814814816},2.8108564814814816,247.9597045138889,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":40.48493786492518},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F15<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F15<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F15<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F15<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F15*BT15+BU15","v":2.332526851851852},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY15","v":3.9356460109823677},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC15*Bilans!F15+CD15","v":8.220046296296296},{"v":0.4745259162053021,"d":"47.45%"},3.900625,null,4.319421296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":88.215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN15*Bilans!F15+CO15","v":2.332526851851852},2.332526851851852,205.7638562361111,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":48.78715540172814}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.6584486717918763},{"$f":"F19","v":3.6584486717918763},{"$f":"F19","v":3.6584486717918763},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R16*Bilans!F16+S16","v":9.050925925925926},{"v":0.33836317135549876,"d":"33.84%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.0625},null,5.988425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC16*Bilans!F16+AD16","v":3.152314814814815},3.033359538784067,206.57178459119496,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":28.96095859286584},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":11.40037037037037},{"v":0.26863162340404795,"d":"26.86%"},3.0625,null,8.33787037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU16*Bilans!F16+AV16","v":3.006388888888889},2.8929402515723273,197.00923113207546,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":30.366683152980304},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB16*Bilans!F16+BC16","v":9.050925925925926},{"v":0.33836317135549876,"d":"33.84%"},3.0625,null,5.988425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM16*Bilans!F16+BN16","v":3.152314814814815},3.033359538784067,206.57178459119496,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":28.96095859286584},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F16<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F16<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F16<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F16<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F16*BT16+BU16","v":2.8180185185185183},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY16","v":3.2576081170772744},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC16*Bilans!F16+CD16","v":11.137962962962963},{"v":0.27496051209576855,"d":"27.50%"},3.0625,null,8.075462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":68.1},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN16*Bilans!F16+CO16","v":2.8180185185185183},2.7116781970649892,184.66528522012575,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":32.396543253209096}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":707.123968728247},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R17*Bilans!F17+S17","v":8.972685185185185},{"v":0.35036891801248643,"d":"35.04%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.14375},null,5.828935185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC17*Bilans!F17+AD17","v":3.119212962962963},3.0015068134171905,210.25555227987422,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.106378435010377},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":11.109074074074075},{"v":0.2829893813865875,"d":"28.30%"},3.14375,null,7.965324074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.954027777777778},2.8425550314465413,199.12097995283025,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.789885859840197},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB17*Bilans!F17+BC17","v":8.972685185185185},{"v":0.35036891801248643,"d":"35.04%"},3.14375,null,5.828935185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM17*Bilans!F17+BN17","v":3.119212962962963},3.0015068134171905,210.25555227987422,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.106378435010377},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F17<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F17<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F17<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F17<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F17*BT17+BU17","v":2.7709537037037033},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY17","v":3.3129387862849744},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC17*Bilans!F17+CD17","v":10.855092592592593},{"v":0.28961061116560755,"d":"28.96%"},3.14375,null,7.711342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":70.05000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN17*Bilans!F17+CO17","v":2.7709537037037033},2.666389412997903,186.78057838050313,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":33.89021106950783}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5660.0482854806},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R18*Bilans!F18+S18","v":8.946805555555555},{"v":0.35438626449539723,"d":"35.44%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.1706250000000002},null,5.7761805555555545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC18*Bilans!F18+AD18","v":3.1082638888888887},2.9909709119496855,211.446688620283,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":30.49061749000858},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":11.012722222222223},{"v":0.28790565457122824,"d":"28.79%"},3.1706250000000002,null,7.842097222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.9367083333333337},2.8258891509433965,199.7762335259434,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":32.27180725385314},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB18*Bilans!F18+BC18","v":8.946805555555555},{"v":0.35438626449539723,"d":"35.44%"},3.1706250000000002,null,5.7761805555555545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM18*Bilans!F18+BN18","v":3.1082638888888887},2.9909709119496855,211.446688620283,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":30.49061749000858},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F18<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F18<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F18<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F18<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F18*BT18+BU18","v":2.755386111111111},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY18","v":3.331656482908728},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC18*Bilans!F18+CD18","v":10.761527777777777},{"v":0.2946259179432908,"d":"29.46%"},3.1706250000000002,null,7.590902777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":70.695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN18*Bilans!F18+CO18","v":2.755386111111111},2.65140927672956,187.4413788183962,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":34.39550083813858}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6584486717918763},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6312.830054148772},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R19*Bilans!F19+S19","v":8.878194444444444},{"v":0.36515025890524533,"d":"36.52%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.241875},null,5.636319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC19*Bilans!F19+AD19","v":3.079236111111111},2.9630385220125786,214.53880418632076,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":31.522523013490375},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":10.757277777777778},{"v":0.30136574205576583,"d":"30.14%"},3.241875,null,7.515402777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.890791666666667},2.7817051886792457,201.40936418632077,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.57740797986846},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB19*Bilans!F19+BC19","v":8.878194444444444},{"v":0.36515025890524533,"d":"36.52%"},3.241875,null,5.636319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM19*Bilans!F19+BN19","v":3.079236111111111},2.9630385220125786,214.53880418632076,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":31.522523013490375},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F19<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F19<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F19<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F19<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F19*BT19+BU19","v":2.7141138888888885},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY19","v":3.3823193778202634},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC19*Bilans!F19+CD19","v":10.513472222222223},{"v":0.308354360146373,"d":"30.84%"},3.241875,null,7.271597222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":72.405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN19*Bilans!F19+CO19","v":2.7141138888888885},2.6116944968553457,189.0997400448113,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":35.76316070369746}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6210.034077964973},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R20*Bilans!F20+S20","v":8.43523148148148},{"v":0.43885873293779953,"d":"43.89%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.7018750000000002},null,4.73335648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC20*Bilans!F20+AD20","v":2.8918287037037036},2.8918287037037036,241.3086461805555,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":37.223522216974715},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":9.108092592592593},{"v":0.4064380069006602,"d":"40.64%"},3.7018750000000002,null,5.406217592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.5943472222222224},2.5943472222222224,216.48530395833333,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":41.49176682209719},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB20*Bilans!F20+BC20","v":8.43523148148148},{"v":0.43885873293779953,"d":"43.89%"},3.7018750000000002,null,4.73335648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM20*Bilans!F20+BN20","v":2.8918287037037036},2.8918287037037036,241.3086461805555,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":37.223522216974715},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F20<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F20<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F20<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F20<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F20*BT20+BU20","v":2.4476546296296293},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY20","v":3.7505291346553604},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC20*Bilans!F20+CD20","v":8.911990740740741},{"v":0.4153813786045642,"d":"41.54%"},3.7018750000000002,null,5.210115740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":83.445},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN20*Bilans!F20+CO20","v":2.4476546296296293},2.4476546296296293,204.2445405694444,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":43.978447243714406}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R21*Bilans!F21+S21","v":8.048},{"v":0.5153454274353877,"d":"51.53%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.1475},null,3.9005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC21*Bilans!F21+AD21","v":2.74025},2.6885471698113212,253.0998305660378,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":45.16959991017103},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ21*Bilans!F21+AK21","v":7.641500000000001},{"v":0.542759929333246,"d":"54.28%"},4.1475,null,3.4940000000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU21*Bilans!F21+AV21","v":2.2422625000000003},2.199955660377359,207.10382586792463,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":55.20138527663293},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB21*Bilans!F21+BC21","v":7.802312499999999},{"v":0.5315731714155258,"d":"53.16%"},4.1475,null,3.6548124999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.9637500000000006},1.926698113207548,181.3793603773586,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":63.03042452137294},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F21<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F21<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F21<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F21<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F21*BT21+BU21","v":2.2422625000000003},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY21","v":4.842008629676499},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC21*Bilans!F21+CD21","v":5.491999999999999},{"v":0.7551893663510562,"d":"75.52%"},4.1475,null,1.3444999999999991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":94.14000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN21*Bilans!F21+CO21","v":1.55159375},1.3466662735849055,126.77516299528303,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":90.17868968881054}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R22*Bilans!F22+S22","v":9.193564814814815},{"v":0.31700162654030345,"d":"31.70%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.914375},null,6.279189814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC22*Bilans!F22+AD22","v":3.212662037037037},3.091429507337526,199.5363175511006,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":26.933510792458527},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":11.931425925925925},{"v":0.24426041095954198,"d":"24.43%"},2.914375,null,9.017050925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.101847222222222},2.9847963836477986,192.65368258254716,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.895721951472627},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB22*Bilans!F22+BC22","v":9.193564814814815},{"v":0.31700162654030345,"d":"31.70%"},2.914375,null,6.279189814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM22*Bilans!F22+BN22","v":3.212662037037037},3.091429507337526,199.5363175511006,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":26.933510792458527},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F22<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F22<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F22<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F22<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F22*BT22+BU22","v":2.903821296296296},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY22","v":3.1613515651630184},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC22*Bilans!F22+CD22","v":11.653657407407408},{"v":0.2500824331893898,"d":"25.01%"},2.914375,null,8.739282407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":64.545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN22*Bilans!F22+CO22","v":2.903821296296296},2.7942431341719076,180.35442309512578,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":29.798069102055987}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R23*Bilans!F23+S23","v":8.74699074074074},{"v":0.38620425013893667,"d":"38.62%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.378125},null,5.36886574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC23*Bilans!F23+AD23","v":3.0237268518518516},2.9096239517819704,220.18579255110063,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":33.550985150576984},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":10.268796296296296},{"v":0.32896991064263365,"d":"32.90%"},3.378125,null,6.890671296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.802986111111111},2.6972130503144656,204.1115975825472,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.1931920760277},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB23*Bilans!F23+BC23","v":8.74699074074074},{"v":0.38620425013893667,"d":"38.62%"},3.378125,null,5.36886574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM23*Bilans!F23+BN23","v":3.0237268518518516},2.9096239517819704,220.18579255110063,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":33.550985150576984},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F23<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F23<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F23<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F23<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F23*BT23+BU23","v":2.6351898148148147},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY23","v":3.483620021749786},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC23*Bilans!F23+CD23","v":10.039120370370371},{"v":0.33649611473633234,"d":"33.65%"},3.378125,null,6.6609953703703715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":75.67500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN23*Bilans!F23+CO23","v":2.6351898148148147},2.5357486897274635,191.89278209512582,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":38.49780161396517}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R24*Bilans!F24+S24","v":8.087},{"v":0.5038178558179794,"d":"50.38%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.074375},null,4.012625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC24*Bilans!F24+AD24","v":2.7475625},2.695721698113208,249.04424908018868,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":44.209552522953025},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ24*Bilans!F24+AK24","v":7.6853750000000005},{"v":0.5301465445732967,"d":"53.01%"},4.074375,null,3.6110000000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU24*Bilans!F24+AV24","v":2.245065625},2.202705896226415,203.49698422287736,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":54.104658367768714},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB24*Bilans!F24+BC24","v":7.845578124999999},{"v":0.5193211940643316,"d":"51.93%"},4.074375,null,3.7712031249999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.9935416666666672},1.9559276729559756,180.69837806603778,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":60.93101071569247},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F24<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F24<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F24<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F24<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F24*BT24+BU24","v":2.245065625},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY24","v":4.837648607153744},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC24*Bilans!F24+CD24","v":5.648},{"v":0.7213836756373938,"d":"72.14%"},4.074375,null,1.5736249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":92.38499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN24*Bilans!F24+CO24","v":1.5616484375000002},1.355392983490566,125.21798077977593,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":87.92774601288137}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R25*Bilans!F25+S25","v":8.349768518518518},{"v":0.45397965124338113,"d":"45.40%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.790625},null,4.559143518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC25*Bilans!F25+AD25","v":2.855671296296296},2.855671296296296,244.3740711805555,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.65702265634499},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":8.789907407407409},{"v":0.4312474323455983,"d":"43.12%"},3.790625,null,4.999282407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.537152777777778},2.537152777777778,217.11684895833332,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":43.51009169289721},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB25*Bilans!F25+BC25","v":8.349768518518518},{"v":0.45397965124338113,"d":"45.40%"},3.790625,null,4.559143518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM25*Bilans!F25+BN25","v":2.855671296296296},2.855671296296296,244.3740711805555,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.65702265634499},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F25<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F25<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F25<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F25<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F25*BT25+BU25","v":2.3962453703703703},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY25","v":3.8309933170913606},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC25*Bilans!F25+CD25","v":8.60300925925926},{"v":0.4406161711287501,"d":"44.06%"},3.790625,null,4.812384259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":85.57499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN25*Bilans!F25+CO25","v":2.3962453703703703},2.3962453703703703,205.0586975694444,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":46.06863360697387}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11643.124799999996},null,{"$f":"F26/F28","v":4004.6038489271614},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R26*Bilans!F26+S26","v":8.069333333333333},{"v":0.5090259418374091,"d":"50.90%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.1075},null,3.961833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC26*Bilans!F26+AD26","v":2.74425},2.692471698113208,250.88451283018873,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":44.64381188639182},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ26*Bilans!F26+AK26","v":7.665500000000001},{"v":0.5358424108016436,"d":"53.58%"},4.1075,null,3.5580000000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU26*Bilans!F26+AV26","v":2.2437958333333334},2.2014600628930823,205.13204866037742,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":54.60112678221128},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB26*Bilans!F26+BC26","v":7.825979166666666},{"v":0.5248544511203338,"d":"52.49%"},4.1075,null,3.7184791666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.9800462962962968},1.942686932215235,181.0195683438156,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":61.874200112590515},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F26<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F26<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F26<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F26<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F26*BT26+BU26","v":2.2437958333333334},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY26","v":4.839622310407773},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC26*Bilans!F26+CD26","v":5.577333333333333},{"v":0.7364630647860387,"d":"73.65%"},4.1075,null,1.4698333333333329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":93.18},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN26*Bilans!F26+CO26","v":1.55709375},1.3514398584905658,125.92716601415093,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":88.94380260047593}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R27*Bilans!F27+S27","v":8.395509259259258},{"v":0.44584847498938485,"d":"44.58%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.743125},null,4.652384259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC27*Bilans!F27+AD27","v":2.875023148148148},2.875023148148148,242.7525795138889,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.885312356583285},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":8.960203703703705},{"v":0.4177499891495522,"d":"41.77%"},3.743125,null,5.217078703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU27*Bilans!F27+AV27","v":2.567763888888889},2.567763888888889,216.80914395833335,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":42.41867816247383},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB27*Bilans!F27+BC27","v":8.395509259259258},{"v":0.44584847498938485,"d":"44.58%"},3.743125,null,4.652384259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM27*Bilans!F27+BN27","v":2.875023148148148},2.875023148148148,242.7525795138889,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.885312356583285},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F27<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F27<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F27<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F27<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F27*BT27+BU27","v":2.423760185185185},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY27","v":3.78750342385817},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC27*Bilans!F27+CD27","v":8.76837962962963},{"v":0.426889021473413,"d":"42.69%"},3.743125,null,5.02525462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":84.435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN27*Bilans!F27+CO27","v":2.423760185185185},2.423760185185185,204.6501912361111,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":44.938913786009735}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.907434852293618},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R28*Bilans!F28+S28","v":8.94199074074074},{"v":0.355136243379395,"d":"35.51%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.175625},null,5.76636574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC28*Bilans!F28+AD28","v":3.1062268518518517},2.989010744234801,211.6667958529874,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":30.562402686640834},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":10.994796296296297},{"v":0.288829816798856,"d":"28.88%"},3.175625,null,7.819171296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU28*Bilans!F28+AV28","v":2.9334861111111112},2.8227885220125786,199.89576918632073,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":32.36209488866305},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB28*Bilans!F28+BC28","v":8.94199074074074},{"v":0.355136243379395,"d":"35.51%"},3.175625,null,5.76636574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM28*Bilans!F28+BN28","v":3.1062268518518517},2.989010744234801,211.6667958529874,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":30.562402686640834},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F28<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F28<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F28<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F28<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F28*BT28+BU28","v":2.7524898148148145},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY28","v":3.3351622049935266},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC28*Bilans!F28+CD28","v":10.744120370370371},{"v":0.2955686357309984,"d":"29.56%"},3.175625,null,7.568495370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":70.815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN28*Bilans!F28+CO28","v":2.7524898148148145},2.6486222746331234,187.56218637814462,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":34.4901388449788}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R29*Bilans!F29+S29","v":13.378333333333334},{"v":0.15113055936215272,"d":"15.11%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.021875},null,11.356458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.294583333333334},4.132523584905661,178.21507959905665,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":13.461810648388589},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ29*Bilans!F29+AK29","v":13.51375},{"v":0.14961613171769494,"d":"14.96%"},2.021875,null,11.491875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU29*Bilans!F29+AV29","v":3.475083333333333},3.343948113207547,144.2077623820755,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.636397490820507},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB29*Bilans!F29+BC29","v":13.378333333333334},{"v":0.15113055936215272,"d":"15.11%"},2.021875,null,11.356458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":3.25849537037037},3.135533280922431,135.21987273977987,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":17.742197264649686},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F29<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F29<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F29<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F29<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F29*BT29+BU29","v":3.25585},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY29","v":2.819540212233365},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC29*Bilans!F29+CD29","v":13.168541666666666},{"v":0.153538261956367,"d":"15.35%"},2.021875,null,11.146666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":43.12500000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN29*Bilans!F29+CO29","v":3.25585},3.1329877358490568,135.1100961084906,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":17.756612757669682}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":11642.872566440827},null,{"$f":"F30/F32","v":4302.447311663392},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R30*Bilans!F30+S30","v":11.149000000000001},{"v":0.2154341196519867,"d":"21.54%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.401875},null,8.747125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":3.73725},3.5962216981132076,187.88460261792454,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":18.740793993696215},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ30*Bilans!F30+AK30","v":13.05775},{"v":0.1839424862629473,"d":"18.39%"},2.401875,null,10.655875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU30*Bilans!F30+AV30","v":3.34335},3.217185849056604,168.0818746839623,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.948758686030832},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.149000000000001},{"v":0.2154341196519867,"d":"21.54%"},2.401875,null,8.747125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.103680555555555},2.9865605345911947,156.03285512971698,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":22.56644364626123},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F30<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F30<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F30<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F30<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F30*BT30+BU30","v":3.1281700000000003},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY30","v":2.934623118308787},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC30*Bilans!F30+CD30","v":12.737875},{"v":0.1885616713933839,"d":"18.86%"},2.401875,null,10.336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":52.245000000000005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN30*Bilans!F30+CO30","v":3.1281700000000003},3.010125849056604,157.2640249839623,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":22.38977816197367}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R31*Bilans!F31+S31","v":10.214000000000002},{"v":0.2507587624828666,"d":"25.08%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.56125},null,7.652750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":3.5035},3.3712924528301884,189.02836783018867,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":21.454768760651113},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ31*Bilans!F31+AK31","v":12.8665},{"v":0.19906345937123535,"d":"19.91%"},2.56125,null,10.305250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU31*Bilans!F31+AV31","v":3.2881},3.164020754716981,177.40664371698114,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":22.86024827497375},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB31*Bilans!F31+BC31","v":10.214000000000002},{"v":0.2507587624828666,"d":"25.08%"},2.56125,null,7.652750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.0387499999999994},2.9240801886792447,163.95317617924525,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.736086335809528},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F31<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F31<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F31<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F31<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F31*BT31+BU31","v":3.0746200000000004},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY31","v":2.985734822514652},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC31*Bilans!F31+CD31","v":12.55725},{"v":0.2039658364689721,"d":"20.40%"},2.56125,null,9.996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":56.07},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN31*Bilans!F31+CO31","v":3.0746200000000004},2.9585966037735854,165.88851157358494,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":24.4475032208667}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R37*Bilans!F37+S37","v":9.053935185185185},{"v":0.3379055556975942,"d":"33.79%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.059375},null,5.994560185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC37*Bilans!F37+AD37","v":3.1535879629629626},3.0345846436058697,206.4276203812893,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.91738419124394},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":11.411574074074075},{"v":0.26809404032617956,"d":"26.81%"},3.059375,null,8.352199074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU37*Bilans!F37+AV37","v":3.008402777777778},2.894878144654088,196.92408579009435,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.312933952695136},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB37*Bilans!F37+BC37","v":9.053935185185185},{"v":0.3379055556975942,"d":"33.79%"},3.059375,null,5.994560185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM37*Bilans!F37+BN37","v":3.1535879629629626},3.0345846436058697,206.4276203812893,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.91738419124394},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F37<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F37<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F37<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F37<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F37*BT37+BU37","v":2.8198287037037035},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY37","v":3.2555168999955675},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC37*Bilans!F37+CD37","v":11.148842592592594},{"v":0.2744118929468679,"d":"27.44%"},3.059375,null,8.089467592592595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":68.025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN37*Bilans!F37+CO37","v":2.8198287037037035},2.713420073375262,184.5804004913522,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":32.34009022821289}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R44*Bilans!F44+S44","v":8.940185185185184},{"v":0.3554176937257908,"d":"35.54%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.1775},null,5.762685185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC44*Bilans!F44+AD44","v":3.105462962962963},2.988275681341719,211.7492147798742,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":30.589346414972564},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":10.988074074074074},{"v":0.2891771550300326,"d":"28.92%"},3.1775,null,7.810574074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.9322777777777778},2.821625786163522,199.94040320754715,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":32.39600390960651},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB44*Bilans!F44+BC44","v":8.940185185185184},{"v":0.3554176937257908,"d":"35.54%"},3.1775,null,5.762685185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM44*Bilans!F44+BN44","v":3.105462962962963},2.988275681341719,211.7492147798742,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":30.589346414972564},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F44<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F44<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F44<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F44<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F44*BT44+BU44","v":2.7514037037037036},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY44","v":3.336478753605904},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC44*Bilans!F44+CD44","v":10.737592592592593},{"v":0.2959229429315489,"d":"29.59%"},3.1775,null,7.560092592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":70.86},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN44*Bilans!F44+CO44","v":2.7514037037037036},2.64757714884696,187.6073167672956,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":34.52567946501936}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R61*Bilans!F61+S61","v":8.787916666666666},{"v":0.37956948461429046,"d":"37.96%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.335625},null,5.452291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC61*Bilans!F61+AD61","v":3.0410416666666666},2.9262853773584907,218.46183484669814,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":32.91030695267762},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":10.421166666666668},{"v":0.32008172469493174,"d":"32.01%"},3.335625,null,7.085541666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU61*Bilans!F61+AV61","v":2.830375},2.723568396226415,203.327998620283,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":35.359842673102456},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB61*Bilans!F61+BC61","v":8.787916666666666},{"v":0.37956948461429046,"d":"37.96%"},3.335625,null,5.452291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM61*Bilans!F61+BN61","v":3.0410416666666666},2.9262853773584907,218.46183484669814,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":32.91030695267762},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F61<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F61<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F61<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F61<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F61*BT61+BU61","v":2.6598083333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY61","v":3.451376508958979},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC61*Bilans!F61+CD61","v":10.187083333333334},{"v":0.32743670497770866,"d":"32.74%"},3.335625,null,6.851458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":74.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN61*Bilans!F61+CO61","v":2.6598083333333333},2.5594382075471698,191.07485938443395,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":37.62737842860194}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R71*Bilans!F71+S71","v":10.767666666666667},{"v":0.22910023836795343,"d":"22.91%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.466875},null,8.300791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":3.6419166666666665},3.5044858490566035,188.55886110849056,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.80560144612498},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ71*Bilans!F71+AK71","v":12.97975},{"v":0.19005566362988502,"d":"19.01%"},2.466875,null,10.512875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU71*Bilans!F71+AV71","v":3.3208166666666665},3.195502830188679,171.93402977830186,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.720666101210046},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB71*Bilans!F71+BC71","v":10.767666666666667},{"v":0.22910023836795343,"d":"22.91%"},2.466875,null,8.300791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.0771990740740733},2.961078354297693,159.32082085298737,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":23.440261180276085},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F71<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F71<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F71<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F71<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F71*BT71+BU71","v":3.1063300000000003},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY71","v":2.9552558807338567},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC71*Bilans!F71+CD71","v":12.664208333333333},{"v":0.1947910943242274,"d":"19.48%"},2.466875,null,10.197333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":53.805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN71*Bilans!F71+CO71","v":3.1063300000000003},2.98911,160.82906355,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.220440197918442}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R77*Bilans!F77+S77","v":9.708},{"v":0.27271322620519156,"d":"27.27%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.6475},null,7.0605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.377},3.249566037735849,188.92976943396226,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":23.080189517323067},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ77*Bilans!F77+AK77","v":12.763},{"v":0.20743555590378437,"d":"20.74%"},2.6475,null,10.1155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU77*Bilans!F77+AV77","v":3.2582},3.1352490566037736,182.2833801509434,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":23.921735927812904},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB77*Bilans!F77+BC77","v":9.708},{"v":0.27271322620519156,"d":"27.27%"},2.6475,null,7.0605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.0036111111111103},2.8902672955974835,168.0401405660377,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":25.949364653657643},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F77<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F77<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F77<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F77<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F77*BT77+BU77","v":3.04564},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY77","v":3.0141448102861794},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC77*Bilans!F77+CD77","v":12.4595},{"v":0.21248846261888518,"d":"21.25%"},2.6475,null,9.812000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":58.14},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN77*Bilans!F77+CO77","v":3.04564},2.9307101886792455,170.39149036981132,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":25.591271456902327}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R94*Bilans!F94+S94","v":9.161666666666667},{"v":0.321720938693833,"d":"32.17%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.9475000000000002},null,6.214166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC94*Bilans!F94+AD94","v":3.1991666666666663},3.078443396226415,201.14549150943395,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":27.38026630709591},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":11.812666666666667},{"v":0.24952028895535866,"d":"24.95%"},2.9475000000000002,null,8.865166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU94*Bilans!F94+AV94","v":3.0805000000000002},2.964254716981132,193.68440320754718,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":28.435005776373202},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB94*Bilans!F94+BC94","v":9.161666666666667},{"v":0.321720938693833,"d":"32.17%"},2.9475000000000002,null,6.214166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM94*Bilans!F94+BN94","v":3.1991666666666663},3.078443396226415,201.14549150943395,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":27.38026630709591},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F94<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F94<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F94<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F94<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F94*BT94+BU94","v":2.884633333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY94","v":3.18238019852321},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC94*Bilans!F94+CD94","v":11.538333333333334},{"v":0.2554528383648707,"d":"25.55%"},2.9475000000000002,null,8.590833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":65.34},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN94*Bilans!F94+CO94","v":2.884633333333333},2.7757792452830183,181.36941588679244,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":30.365743292891416}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R104*Bilans!F104+S104","v":14.1170125},{"v":0.09948103396522459,"d":"9.95%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.4043750000000002},null,12.7126375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC104*Bilans!F104+AD104","v":5.02635},4.83667641509434,136.9021259292453,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.549285266644781},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ104*Bilans!F104+AK104","v":14.1170125},{"v":0.09948103396522459,"d":"9.95%"},1.4043750000000002,null,12.7126375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU104*Bilans!F104+AV104","v":5.02635},4.83667641509434,136.9021259292453,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.549285266644781},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB104*Bilans!F104+BC104","v":14.1170125},{"v":0.09948103396522459,"d":"9.95%"},1.4043750000000002,null,12.7126375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM104*Bilans!F104+BN104","v":2.400069444444444},2.3095007861635217,65.37041975235849,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":15.810105031683113},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F104<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F104<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F104<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F104<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F104*BT104+BU104","v":3.6710675000000004},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY104","v":2.5006350332702953},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC104*Bilans!F104+CD104","v":13.916375},{"v":0.10091528864377398,"d":"10.09%"},1.4043750000000002,null,12.512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":28.305},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN104*Bilans!F104+CO104","v":3.9766624999999998},3.8265997641509433,108.31190632429245,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":9.542009159691073}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F116<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F116<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F116<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F116<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F116<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F116<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F116<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F116<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F116<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F116<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F116<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F116<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F116<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F116<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F116<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F116*BT116+BU116","v":3.6076125},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY116","v":2.5446191906697297},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F119<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F119<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F119<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F119<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F119<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F119<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F119<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F119<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F119<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F119<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F119<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F119<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F119<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F119<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F119<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F119*BT119+BU119","v":4.106835},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY119","v":2.235297984944611},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F136<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F136<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F136<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F136<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F136<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F136<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F136<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F136<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F136<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F136<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F136<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F136<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F136<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F136<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F136<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F136*BT136+BU136","v":4.382670000000001},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY136","v":2.0946135574889277},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F142<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F142<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F142<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F142<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F142<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F142<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F142<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F142<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F142<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F142<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F142<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F142<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F142<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F142<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F142<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F142*BT142+BU142","v":4.13403},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY142","v":2.2205934644886467},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F152<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F152<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F152<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F152<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F152<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F152<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F152<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F152<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F152<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F152<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F152<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F152<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F152<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F152<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F152<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F152*BT152+BU152","v":4.5918125000000005},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY152","v":1.999210551389021},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F169<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F169<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F169<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F169<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F169<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F169<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F169<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F169<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F169<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F169<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F169<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F169<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F169<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F169<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F169<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F169*BT169+BU169","v":4.8482225},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY169","v":1.8934774548816602},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F175<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F175<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F175<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F175<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F175<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F175<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F175<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F175<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F175<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F175<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F175<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F175<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F175<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F175<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F175<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F175*BT175+BU175","v":4.354180000000001},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY175","v":2.1083189027555127},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F185<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F185<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F185<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F185<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F185<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F185<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F185<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F185<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F185<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F185<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F185<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F185<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F185<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F185<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F185<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F185*BT185+BU185","v":5.109165000000001},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY185","v":1.796771096646908},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F201<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F201<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F201<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F201<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F201<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F201<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F201<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F201<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F201<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F201<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F201<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F201<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F201<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F201<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F201<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F201*BT201+BU201","v":4.940167499999999},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY201","v":1.8582365881318805},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F211<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F211<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F211<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F211<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F211<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F211<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F211<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.11779999999999999},{"$f":"IF(Bilans!F211<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F211<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F211<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F211<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F211<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F211<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F211<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F211<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.7700000000000005},{"$f":"Bilans!F211*BT211+BU211","v":5.3326408333333335},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY211","v":1.7214735225776974},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F217<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F217<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F217<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F217<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F217<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F217<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F217<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F217<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F217<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F217<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F217<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F217<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F217<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F217<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F217<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F217*BT217+BU217","v":4.600877499999999},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY217","v":1.9952715541763506},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F234<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F234<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F234<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F234<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F234<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F234<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F234<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.11779999999999999},{"$f":"IF(Bilans!F234<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F234<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F234<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F234<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F234<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F234<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F234<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F234<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.7700000000000005},{"$f":"Bilans!F234*BT234+BU234","v":5.649719166666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY234","v":1.6248595247285889},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F244<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F244<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F244<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F244<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F244<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F244<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F244<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F244<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F244<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F244<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F244<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F244<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F244<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F244<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F244<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F244*BT244+BU244","v":4.18324},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY244","v":2.194471271072184},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R250*Bilans!F250+S250","v":14.132183333333334},{"v":0.08473566835037284,"d":"8.47%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.1975},null,12.934683333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC250*Bilans!F250+AD250","v":5.451133333333333},5.245430188679245,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ250*Bilans!F250+AK250","v":14.132183333333334},{"v":0.08473566835037284,"d":"8.47%"},1.1975,null,{"$f":"AL250-AN250","v":12.934683333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU250*Bilans!F250+AV250","v":5.451133333333333},5.245430188679245,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB250*Bilans!F250+BC250","v":14.132183333333334},{"v":0.08473566835037284,"d":"8.47%"},1.1975,null,{"$f":"BD250-BF250","v":12.934683333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM250*Bilans!F250+BN250","v":2.4843518518518515},2.390602725366876,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F250<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F250<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F250<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F250<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F250*BT250+BU250","v":3.88539},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY250","v":2.362697180977971},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC250*Bilans!F250+CD250","v":13.930166666666667},{"v":0.08596451346597911,"d":"8.60%"},1.1975,null,{"$f":"CE250-CG250","v":12.732666666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN250*Bilans!F250+CO250","v":4.22905},4.0694632075471695,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.1567824074074071},1.1131302410901465,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F260<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F260<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F260<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F260<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F260*BT260+BU260","v":4.959592500000001},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY260","v":1.8509585212898032},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R277*Bilans!F277+S277","v":14.159454166666666},{"v":0.058309097955459126,"d":"5.83%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":0.8256250000000005},null,13.333829166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC277*Bilans!F277+AD277","v":6.214716666666666},5.980199056603773,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ277*Bilans!F277+AK277","v":14.159454166666666},{"v":0.058309097955459126,"d":"5.83%"},0.8256250000000005,null,13.333829166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU277*Bilans!F277+AV277","v":6.214716666666666},5.980199056603773,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB277*Bilans!F277+BC277","v":14.159454166666666},{"v":0.058309097955459126,"d":"5.83%"},0.8256250000000005,null,13.333829166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM277*Bilans!F277+BN277","v":2.635856481481481},2.536390199161425,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F277<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F277<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F277<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F277<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F277*BT277+BU277","v":4.270652500000001},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY277","v":2.149554429914398},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC277*Bilans!F277+CD277","v":13.954958333333334},{"v":0.05916355895007453,"d":"5.92%"},0.8256250000000005,null,13.129333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN277*Bilans!F277+CO277","v":4.6827375},4.506030424528302,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R286*Bilans!F286+S286","v":14.135575},{"v":0.08144345030180944,"d":"8.14%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.1512499999999999},null,12.984325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC286*Bilans!F286+AD286","v":5.546100000000001},5.336813207547171,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":14.135575},{"v":0.08144345030180944,"d":"8.14%"},1.1512499999999999,null,12.984325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU286*Bilans!F286+AV286","v":5.546100000000001},5.336813207547171,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB286*Bilans!F286+BC286","v":14.135575},{"v":0.08144345030180944,"d":"8.14%"},1.1512499999999999,null,12.984325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM286*Bilans!F286+BN286","v":2.5031944444444445},2.4087342767295596,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F286<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F286<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F286<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F286<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F286*BT286+BU286","v":3.9333050000000007},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY286","v":2.3339151171851658},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC286*Bilans!F286+CD286","v":13.93325},{"v":0.08262609226131735,"d":"8.26%"},1.1512499999999999,null,12.782,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN286*Bilans!F286+CO286","v":4.285475},4.123758962264151,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"R292*Bilans!F292+S292","v":14.004083333333332},{"v":0.11809055692089807,"d":"11.81%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.6537499999999998},null,12.350333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"AC292*Bilans!F292+AD292","v":4.683083333333334},4.506363207547171,154.52319438679245,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":9.815919836625145},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.876666666666665},{"$f":"AJ292*Bilans!F292+AK292","v":13.804083333333333},{"v":0.11980150800789621,"d":"11.98%"},1.6537499999999998,null,12.150333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.66},{"$f":"AU292*Bilans!F292+AV292","v":3.737},3.595981132075472,123.3061930188679,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":12.300982228588515},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"BB292*Bilans!F292+BC292","v":14.004083333333332},{"v":0.11809055692089807,"d":"11.81%"},1.6537499999999998,null,12.350333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"BM292*Bilans!F292+BN292","v":3.94513888888889},3.7962657232704413,130.1739516509434,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.652003106329659},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F292<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F292<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F292<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F292<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F292*BT292+BU292","v":3.4722333333333335},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY292","v":2.643831539739073},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.876666666666665},{"$f":"CC292*Bilans!F292+CD292","v":13.804083333333333},{"v":0.11980150800789621,"d":"11.98%"},1.6537499999999998,null,12.150333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":34.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.66},{"$f":"CN292*Bilans!F292+CO292","v":3.737},3.595981132075472,123.3061930188679,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":12.300982228588515}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"R309*Bilans!F309+S309","v":13.846499999999999},{"v":0.13595493445997184,"d":"13.60%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.8825},null,11.963999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.4645},4.296028301886793,170.89600584905662,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":11.945033038414156},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.876666666666665},{"$f":"AJ309*Bilans!F309+AK309","v":13.6465},{"v":0.13794745905543546,"d":"13.79%"},1.8825,null,11.764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.66},{"$f":"AU309*Bilans!F309+AV309","v":3.554},3.41988679245283,136.0430966037736,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":15.00523353967361},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"BB309*Bilans!F309+BC309","v":13.846499999999999},{"v":0.13595493445997184,"d":"13.60%"},1.8825,null,11.963999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"BM309*Bilans!F309+BN309","v":3.8519444444444453},3.7065880503144664,147.44807264150947,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":13.844592197302946},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F309<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F309<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F309<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F309<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F309*BT309+BU309","v":3.3238000000000003},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY309","v":2.7618990312293157},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.876666666666665},{"$f":"CC309*Bilans!F309+CD309","v":13.6465},{"v":0.13794745905543546,"d":"13.79%"},1.8825,null,11.764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":39.78},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.66},{"$f":"CN309*Bilans!F309+CO309","v":3.554},3.41988679245283,136.0430966037736,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":15.00523353967361}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"R315*Bilans!F315+S315","v":14.104833333333332},{"v":0.10687825686230493,"d":"10.69%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.5075000000000005},null,12.597333333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"AC315*Bilans!F315+AD315","v":4.8228333333333335},4.64083962264151,142.8450435849057,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.55582248657835},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.876666666666665},{"$f":"AJ315*Bilans!F315+AK315","v":13.904833333333332},{"v":0.1084155389612725,"d":"10.84%"},1.5075000000000005,null,12.397333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.66},{"$f":"AU315*Bilans!F315+AV315","v":3.853999999999999},3.7085660377358485,114.14966264150947,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.706618028633358},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"BB315*Bilans!F315+BC315","v":14.104833333333332},{"v":0.10687825686230493,"d":"10.69%"},1.5075000000000005,null,12.597333333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.004722222222223},3.8536006289308182,118.61382735849062,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.303662424670225},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F315<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F315<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F315<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F315<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F315*BT315+BU315","v":3.567133333333333},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY315","v":2.573495056721551},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.876666666666665},{"$f":"CC315*Bilans!F315+CD315","v":13.904833333333332},{"v":0.1084155389612725,"d":"10.84%"},1.5075000000000005,null,12.397333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":30.780000000000012},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.66},{"$f":"CN315*Bilans!F315+CO315","v":3.853999999999999},3.7085660377358485,114.14966264150947,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":10.706618028633358}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R325*Bilans!F325+S325","v":11.904333333333334},{"v":0.1909493741774704,"d":"19.09%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.2731250000000003},null,9.631208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":3.926083333333333},3.7779292452830187,185.70411205188685,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":16.784313808727706},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ325*Bilans!F325+AK325","v":13.212250000000001},{"v":0.17204677477341104,"d":"17.20%"},2.2731250000000003,null,10.939125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU325*Bilans!F325+AV325","v":3.387983333333333},3.2601349056603772,160.25193128773589,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.45010002190557},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.904333333333334},{"v":0.1909493741774704,"d":"19.09%"},2.2731250000000003,null,9.631208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.1561342592592583},3.037034853249475,149.28544821147798,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":20.878900988625322},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F325<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F325<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F325<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F325<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F325*BT325+BU325","v":3.17143},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY325","v":2.894593290723743},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC325*Bilans!F325+CD325","v":12.883791666666667},{"v":0.176432921209142,"d":"17.64%"},2.2731250000000003,null,10.610666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":49.155000000000015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN325*Bilans!F325+CO325","v":3.17143},3.051753396226415,150.0089381915095,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":20.778202484646474}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R342*Bilans!F342+S342","v":9.308518518518518},{"v":0.3002626029522938,"d":"30.03%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.795},null,6.513518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC342*Bilans!F342+AD342","v":3.261296296296296},3.1382285115303983,193.56593459119497,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":25.354176634255996},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":12.359407407407407},{"v":0.22614352839642318,"d":"22.61%"},2.795,null,9.564407407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU342*Bilans!F342+AV342","v":3.178777777777778},3.0588238993710695,188.66825811320757,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":26.01235070000596},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB342*Bilans!F342+BC342","v":9.308518518518518},{"v":0.3002626029522938,"d":"30.03%"},2.795,null,6.513518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM342*Bilans!F342+BN342","v":3.261296296296296},3.1382285115303983,193.56593459119497,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":25.354176634255996},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F342<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F342<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F342<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F342<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F342*BT342+BU342","v":2.97297037037037},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY342","v":3.0878208849610447},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC342*Bilans!F342+CD342","v":12.06925925925926},{"v":0.23158007794519284,"d":"23.16%"},2.795,null,9.27425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":61.68},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN342*Bilans!F342+CO342","v":2.97297037037037},2.860782809224318,176.45308367295596,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":27.813086594145926}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R352*Bilans!F352+S352","v":9.057546296296296},{"v":0.33735681828636854,"d":"33.74%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.055625},null,6.001921296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC352*Bilans!F352+AD352","v":3.1551157407407406},3.0360547693920337,206.2543807586478,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":28.865141328642448},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":11.425018518518518},{"v":0.2674503323602685,"d":"26.75%"},3.055625,null,8.369393518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU352*Bilans!F352+AV352","v":3.0108194444444445},2.8972036163522015,196.8215276768868,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.24852982557731},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB352*Bilans!F352+BC352","v":9.057546296296296},{"v":0.33735681828636854,"d":"33.74%"},3.055625,null,6.001921296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM352*Bilans!F352+BN352","v":3.1551157407407406},3.0360547693920337,206.2543807586478,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":28.865141328642448},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F352<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F352<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F352<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F352<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F352*BT352+BU352","v":2.8220009259259258},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY352","v":3.2530109808479084},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC352*Bilans!F352+CD352","v":11.161898148148149},{"v":0.2737549616959149,"d":"27.38%"},3.055625,null,8.106273148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":67.935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN352*Bilans!F352+CO352","v":2.8220009259259258},2.715510324947589,184.47819392531446,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":32.2724421980209}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R358*Bilans!F358+S358","v":9.339212962962963},{"v":0.29586272536646063,"d":"29.59%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.763125},null,6.576087962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC358*Bilans!F358+AD358","v":3.2742824074074073},3.1507245807127884,191.9263878341195,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":24.94040592472947},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":12.473685185185184},{"v":0.2215163329023025,"d":"22.15%"},2.763125,null,9.710560185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU358*Bilans!F358+AV358","v":3.199319444444445},3.0785904088050318,187.5323347523585,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":25.524782307920365},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB358*Bilans!F358+BC358","v":9.339212962962963},{"v":0.29586272536646063,"d":"29.59%"},2.763125,null,6.576087962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM358*Bilans!F358+BN358","v":3.2742824074074073},3.1507245807127884,191.9263878341195,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":24.94040592472947},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F358<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F358<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F358<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F358<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F358*BT358+BU358","v":2.991434259259259},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY358","v":3.0687620734386987},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC358*Bilans!F358+CD358","v":12.180231481481481},{"v":0.22685324200947954,"d":"22.69%"},2.763125,null,9.41710648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":60.915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN358*Bilans!F358+CO358","v":2.991434259259259},2.8785499475890983,175.34687005738994,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":27.298588327714867}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R369*Bilans!F369+S369","v":9.462333333333333},{"v":0.284219008701166,"d":"28.42%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.689375},null,6.772958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.315583333333333},3.1904669811320754,188.70016959905658,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":23.914069774490336},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ369*Bilans!F369+AK369","v":12.71275},{"v":0.2115494287231323,"d":"21.15%"},2.689375,null,10.023375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU369*Bilans!F369+AV369","v":3.2436833333333333},3.121280188679245,184.60811675943395,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":24.444152843671727},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB369*Bilans!F369+BC369","v":9.462333333333333},{"v":0.284219008701166,"d":"28.42%"},2.689375,null,6.772958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":2.9865509259259255},2.8738508909853246,169.97391094732703,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.548715606410912},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F369<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F369<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F369<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F369<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F369*BT369+BU369","v":3.0315700000000003},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY369","v":3.028133937200856},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC369*Bilans!F369+CD369","v":12.412041666666667},{"v":0.21667466740967273,"d":"21.67%"},2.689375,null,9.722666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":59.144999999999996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN369*Bilans!F369+CO369","v":3.0315700000000003},2.917171132075472,172.5360866066038,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":26.1544649064579}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R370*Bilans!F370+S370","v":9.226666666666667},{"v":0.31213872832369943,"d":"31.21%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.88},null,6.346666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC370*Bilans!F370+AD370","v":3.2266666666666666},3.1049056603773586,197.84458867924528,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":26.47384783665532},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":12.054666666666666},{"v":0.23891162482026326,"d":"23.89%"},2.88,null,9.174666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU370*Bilans!F370+AV370","v":3.124},3.00611320754717,191.54953358490567,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":27.343880394667465},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB370*Bilans!F370+BC370","v":9.226666666666667},{"v":0.31213872832369943,"d":"31.21%"},2.88,null,6.346666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM370*Bilans!F370+BN370","v":3.2266666666666666},3.1049056603773586,197.84458867924528,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":26.47384783665532},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F370<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F370<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F370<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F370<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F370*BT370+BU370","v":2.9237333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY370","v":3.1398212331265962},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC370*Bilans!F370+CD370","v":11.773333333333333},{"v":0.24462061155152887,"d":"24.46%"},2.88,null,8.893333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":63.72},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN370*Bilans!F370+CO370","v":2.9237333333333333},2.8134037735849056,179.27008845283018,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":29.216851406742922}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R371*Bilans!F371+S371","v":9.902333333333335},{"v":0.2640160568216245,"d":"26.40%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.614375},null,7.287958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.425583333333333},3.2963160377358487,189.02724318396224,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":22.441734698112104},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ371*Bilans!F371+AK371","v":12.80275},{"v":0.2042041748843022,"d":"20.42%"},2.614375,null,10.188375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU371*Bilans!F371+AV371","v":3.2696833333333335},3.1462990566037736,180.42451940094338,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.511766894737363},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB371*Bilans!F371+BC371","v":9.902333333333335},{"v":0.2640160568216245,"d":"26.40%"},2.614375,null,7.287958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.017106481481481},2.903253406708595,166.48706660770438,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":25.480052767376296},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F371<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F371<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F371<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F371<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F371*BT371+BU371","v":3.05677},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY371","v":3.0031700127912795},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC371*Bilans!F371+CD371","v":12.497041666666666},{"v":0.20919951055083036,"d":"20.92%"},2.614375,null,9.882666666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":57.345},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN371*Bilans!F371+CO371","v":3.05677},2.9414201886792455,168.67574071981133,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":25.14943301358662}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11643.124799999996},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.6926095431020527},{"$f":"SUM(AF7:AF372)/229","v":3.564687817341526},{"$f":"SUM(AG7:AG372)/Z373","v":3.310642458913633},{"$f":"SUM(AH7:AH372)","v":4681.696870989542},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11643.124799999996},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.3707251217855396},{"$f":"SUM(AX7:AX372)/229","v":3.2477923145455154},{"$f":"SUM(AY7:AY372)/AR373","v":2.9694928076126215},{"$f":"SUM(AZ7:AZ372)","v":5231.682663473915},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11643.124799999996},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":2.9270525513504784},{"$f":"SUM(BP7:BP372)/229","v":2.8273950360696865},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.907434852293618},{"$f":"SUM(BR7:BR372)","v":5334.478639657715},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":978.3514144910575},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":11642.872566440827},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0066885877567517},{"$f":"SUM(CQ7:CQ372)/229","v":2.8882681527082794},{"$f":"SUM(CR7:CR372)/CK373","v":2.7061046244258398},{"$f":"SUM(CS7:CS372)","v":6003.14917706264}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.6584486717918763},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"D08","index":68,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.33},{"$f":"E7*Dane!$E$26","v":5.23},{"$f":"F7*Dane!$E$26","v":6.67},{"$f":"G7*Dane!$E$26","v":6.99},{"$f":"H7*Dane!$E$26","v":7.54},{"$f":"I7*Dane!$E$26","v":8.1},{"$f":"S5*T3+S6","v":8.57},{"$f":"$S$5*U3+$S$6","v":9.274999999999999},{"$f":"J7*Dane!$E$26","v":10.45},{"$f":"K7*Dane!$E$26","v":11.87}]
[null,"Q",null,4.33,5.23,6.67,4.04,5.62,5.85,7.18,8.8,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.18000000000000008},{"$f":"(P4-O4)/(P3-O3)","v":0.17999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.10999999999999996},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666654},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23499999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.142}]
[null,"COP",null,2.08,2.36,2.89,3.96,4.71,5.13,6.53,8.38,null,"b=",{"$f":"N4-N5*$N$3","v":7.9300000000000015},{"$f":"O4-O5*O3","v":7.93},{"$f":"P4-P5*P3","v":6.918888888888889},{"$f":"Q4-Q5*Q3","v":6.7700000000000005},{"$f":"R4-R5*R3","v":6.233333333333334},{"$f":"S4-S5*$S$3","v":5.75},null,null,{"$f":"V4-V5*V3","v":7.609999999999999}]
[{"$nulls":3},4.33,5.23,6.67,6.99,7.54,8.1,10.45,11.87,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.33},5.23,6.67,6.99,7.54,8.1,{"$f":"T4","v":8.57},{"$f":"U4","v":9.274999999999999},{"$f":"V5*V3+V6","v":10.45},{"$f":"W4","v":11.87}]
[null,"Q",null,4.62,5.17,6.49,{"$f":"(G7+G12)/2","v":6.855},7.06,8.81,10.13,11.46,null,"COP",{"$f":"D6","v":2.08},2.36,2.89,3.96,4.71,5.13,{"$f":"T3*S10+S11","v":5.41},{"$f":"U3*S10+S11","v":5.83},{"$f":"J6","v":6.53},{"$f":"K6","v":8.38}]
[null,"COP",null,1.85,1.99,2.39,2.89,3.58,3.84,4.85,6.15,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05599999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.06625000000000003},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.15},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.14000000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18500000000000005}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1999999999999993},{"$f":"O9-O10*O3","v":3.3537500000000002},{"$f":"P9-P10*P3","v":3.7222222222222223},{"$f":"Q9-Q10*Q3","v":3.66},{"$f":"R9-R10*R3","v":3.73},{"$f":"S9-S10*$S$3","v":3.7299999999999995},null,null,{"$f":"V9-V10*V3","v":2.829999999999999}]
[null,"Q",null,5.27,5.27,6.64,6.72,6.82,8.42,9.78,11.01,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.838,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9220000000000002,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.282,"d":"2.28"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.626,"d":"2.63"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.248,"d":"3.25"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.4799999999999995,"d":"3.48"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.374,"d":"4.37"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.542,"d":"5.54"}},null,"COP=",{"$f":"N10*N3+N11","v":2.08},{"$f":"O10*O3+O11","v":2.36},2.89,3.96,4.71,5.13,{"$f":"T9","v":5.41},{"$f":"U9","v":5.83},6.53,{"$f":"W9","v":8.38}]
[null,"Qmax",null,3.69,5.27,6.64,6.72,6.82,8.42,9.78,11.01,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.82,1.82,2.12,2.23,2.75,2.94,3.66,4.63,null,"Q",{"$f":"D9*Dane!$E$26","v":4.62},{"$f":"E9*Dane!$E$26","v":5.17},{"$f":"F9*Dane!$E$26","v":6.49},{"$f":"G9*Dane!$E$26","v":6.855},{"$f":"H9*Dane!$E$26","v":7.06},{"$f":"I9*Dane!$E$26","v":8.81},{"$f":"S16*T14+S17","v":9.074000000000002},{"$f":"$S$16*U14+$S$17","v":9.47},{"$f":"J9*Dane!$E$26","v":10.13},{"$f":"K9*Dane!$E$26","v":11.46}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.10999999999999996},{"$f":"(P15-O15)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":0.04055555555555558},{"$f":"(R15-Q15)/(R3-Q3)","v":0.040999999999999835},{"$f":"(S15-R15)/(S3-R3)","v":0.5833333333333336},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.13200000000000003},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.133}]
[null,"Napełnienie",{"$nulls":3},2.39,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.819999999999999},{"$f":"O15-O16*O3","v":7.6450000000000005},{"$f":"P15-P16*P3","v":6.773888888888889},{"$f":"Q15-Q16*Q3","v":6.773000000000001},{"$f":"R15-R16*R3","v":2.976666666666665},{"$f":"S15-S16*$S$3","v":7.49},null,null,{"$f":"V15-V16*V14","v":7.470000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},55,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.62},{"$f":"O16*O14+O17","v":5.17},6.49,6.855,7.06,8.81,{"$f":"T15","v":9.074000000000002},{"$f":"U15","v":9.47},10.13,{"$f":"W15","v":11.46}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.85},1.99,2.39,2.89,3.58,3.84,{"$f":"T14*S21+S22","v":4.042},{"$f":"U14*S21+S22","v":4.345},{"$f":"J10","v":4.85},{"$f":"K10","v":6.15}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02799999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.05000000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.0866666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10099999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.4099999999999997},{"$f":"O20-O21*O14","v":2.74},{"$f":"P20-P21*P14","v":2.778888888888889},{"$f":"Q20-Q21*Q14","v":2.6140000000000003},{"$f":"R20-R21*R14","v":2.9733333333333336},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.2499999999999982}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,89 | 3,96 | 4,71"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":1.99},2.39,2.89,3.58,3.84,{"$f":"T20","v":4.042},{"$f":"U20","v":4.345},4.85,{"$f":"W20","v":6.15}]
[null,34363,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":13.33},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.69},{"$f":"E14*Dane!$E$26","v":5.27},{"$f":"F14*Dane!$E$26","v":6.64},{"$f":"G14*Dane!$E$26","v":6.72},{"$f":"H14*Dane!$E$26","v":6.82},{"$f":"I14*Dane!$E$26","v":8.42},{"$f":"S27*T25+S28","v":8.692},{"$f":"S27*U25+S28","v":9.1},{"$f":"J14*Dane!$E$26","v":9.78},{"$f":"K14*Dane!$E$26","v":11.01}]
[null,{"$f":"D14+9","v":12.69},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.31599999999999995},{"$f":"(P26-O26)/(P3-O3)","v":0.17125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.008888888888888898},{"$f":"(R26-Q26)/(R3-Q3)","v":0.020000000000000108},{"$f":"(S26-R26)/(S3-R3)","v":0.5333333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.13599999999999995},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12300000000000004}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.33},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.009999999999998},7.838749999999999,6.702222222222222,6.68,3.086666666666668,7.0600000000000005,null,null,{"$f":"V26-V27*V25","v":7.3199999999999985}]
[null,{"$f":"D9+9","v":{"v":13.620000000000001,"d":"13.62"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6899999999999995},{"$f":"O27*O25+O28","v":5.27},6.64,6.72,6.82,8.42,{"$f":"T26","v":8.692},{"$f":"U26","v":9.1},9.78,{"$f":"W26","v":11.01}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.838,"d":"1.84"}},{"v":1.9220000000000002,"d":"1.92"},{"v":2.282,"d":"2.28"},{"v":2.626,"d":"2.63"},{"v":3.248,"d":"3.25"},{"v":3.4799999999999995,"d":"3.48"},{"$f":"T25*S32+S33","v":3.6587999999999994},{"$f":"U25*S32+S33","v":3.9269999999999996},{"$f":"J13","v":4.374},{"$f":"K13","v":5.542}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.016800000000000016},{"$f":"(P31-O31)/(P25-O25)","v":0.044999999999999984},{"$f":"(Q31-P31)/(Q25-P25)","v":0.038222222222222206},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12440000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.0773333333333331},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08940000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11680000000000001}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.1740000000000004},{"$f":"O31-O32*O25","v":2.597},{"$f":"P31-P32*P25","v":2.5495555555555556},{"$f":"Q31-Q32*Q25","v":2.3771999999999998},{"$f":"R31-R32*R25","v":2.7066666666666688},{"$f":"S31-S32*$S$3","v":2.5859999999999994},null,null,{"$f":"V31-V32*V25","v":2.0379999999999994}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.838},{"$f":"O32*O25+O33","v":1.9220000000000002},2.282,2.626,3.248,3.4799999999999995,{"$f":"T31","v":3.6587999999999994},{"$f":"U31","v":3.9269999999999996},4.374,{"$f":"W31","v":5.542}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-14.939393939393941},-14.939393939393941,-21.11976047904191,-14.500000000000004,-9.60396039603961,-7.142857142857144,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.142857142857144},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.142857142857144},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-15.787671232876711},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-15.787671232876711}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-14.939393939393941},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.939393939393941},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.9}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E10","index":69,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.23},{"$f":"E7*Dane!$E$26","v":5.87},{"$f":"F7*Dane!$E$26","v":7.53},{"$f":"G7*Dane!$E$26","v":7.1},{"$f":"H7*Dane!$E$26","v":10.4},{"$f":"I7*Dane!$E$26","v":12.83},{"$f":"S5*T3+S6","v":13.548},{"$f":"$S$5*U3+$S$6","v":14.625},{"$f":"J7*Dane!$E$26","v":16.42},{"$f":"K7*Dane!$E$26","v":16.05}]
[null,"Q",null,5.23,5.87,7.53,5.29,8.32,9.18,10.89,12.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12799999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.20750000000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.04777777777777784},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6600000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.8099999999999999},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.35900000000000015},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.0370000000000001}]
[null,"COP",null,2.21,2.39,2.91,4,4.9,5.43,6.85,8.24,null,"b=",{"$f":"N4-N5*$N$3","v":7.789999999999999},{"$f":"O4-O5*O3","v":8.9825},{"$f":"P4-P5*P3","v":7.195555555555555},{"$f":"Q4-Q5*Q3","v":5.779999999999999},{"$f":"R4-R5*R3","v":4.73},{"$f":"S4-S5*$S$3","v":9.239999999999998},null,null,{"$f":"V4-V5*V3","v":17.160000000000004}]
[{"$nulls":3},5.23,5.87,7.53,7.1,10.4,12.83,16.42,16.05,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.23},5.869999999999999,7.53,7.1,10.4,12.83,{"$f":"T4","v":13.548},{"$f":"U4","v":14.625},{"$f":"V5*V3+V6","v":16.42},{"$f":"W4","v":16.05}]
[null,"Q",null,5.43,5.9,6.08,6.69,7.13,10.15,12.33,16.29,null,"COP",{"$f":"D6","v":2.21},2.39,2.91,4,4.9,5.43,{"$f":"T3*S10+S11","v":5.7139999999999995},{"$f":"U3*S10+S11","v":6.14},{"$f":"J6","v":6.85},{"$f":"K6","v":8.24}]
[null,"COP",null,2.07,2.08,2.32,3.04,3.73,4.1,5.56,6.34,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.03600000000000003},{"$f":"(P9-O9)/(P3-O3)","v":0.065},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1211111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.17666666666666644},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.142},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.13900000000000007}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9300000000000006},{"$f":"O9-O10*O3","v":3.365},{"$f":"P9-P10*P3","v":3.757777777777778},{"$f":"Q9-Q10*Q3","v":3.6399999999999997},{"$f":"R9-R10*R3","v":3.6633333333333353},{"$f":"S9-S10*$S$3","v":4.01},null,null,{"$f":"V9-V10*V3","v":4.0699999999999985}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":4.442727272727272,"d":"4.44"}},{"$f":"E9*45/55","v":4.827272727272727},6.93,7.04,10.55,11.49,15.13,18.44,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.919454545454545,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9287272727272728,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.1879999999999997,"d":"2.19"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.7479999999999998,"d":"2.75"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4059999999999997,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.032,"d":"5.03"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.784,"d":"5.78"}},null,"COP=",{"$f":"N10*N3+N11","v":2.21},{"$f":"O10*O3+O11","v":2.39},2.91,4,4.9,5.43,{"$f":"T9","v":5.7139999999999995},{"$f":"U9","v":6.14},6.85,{"$f":"W9","v":8.24}]
[null,"Qmax",null,{"$f":"D12","v":{"v":4.442727272727272,"d":"4.44"}},4.827272727272727,6.93,7.04,10.55,11.49,15.13,18.44,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6936363636363634},{"$f":"E10*45/55","v":1.701818181818182},1.99,2.31,2.92,3.2,4.24,4.95,null,"Q",{"$f":"D9*Dane!$E$26","v":5.43},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":6.08},{"$f":"G9*Dane!$E$26","v":6.69},{"$f":"H9*Dane!$E$26","v":7.13},{"$f":"I9*Dane!$E$26","v":10.15},{"$f":"S16*T14+S17","v":10.586},{"$f":"$S$16*U14+$S$17","v":11.24},{"$f":"J9*Dane!$E$26","v":12.33},{"$f":"K9*Dane!$E$26","v":16.29}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.09400000000000013},{"$f":"(P15-O15)/(P3-O3)","v":0.022499999999999964},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06777777777777781},{"$f":"(R15-Q15)/(R3-Q3)","v":0.0879999999999999},{"$f":"(S15-R15)/(S3-R3)","v":1.0066666666666668},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.21799999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.3959999999999999}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.310000000000002},{"$f":"O15-O16*O3","v":6.2375},{"$f":"P15-P16*P3","v":6.554444444444445},{"$f":"Q15-Q16*Q3","v":6.514},{"$f":"R15-R16*R3","v":0.08333333333333215},{"$f":"S15-S16*$S$3","v":7.970000000000001},null,null,{"$f":"V15-V16*V14","v":4.410000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.43},{"$f":"O16*O14+O17","v":5.9},6.08,6.69,7.13,10.15,{"$f":"T15","v":10.586},{"$f":"U15","v":11.24},12.33,{"$f":"W15","v":16.29}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":2.07},2.08,2.32,3.04,3.73,4.1,{"$f":"T14*S21+S22","v":4.3919999999999995},{"$f":"U14*S21+S22","v":4.83},{"$f":"J10","v":5.56},{"$f":"K10","v":6.34}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":2.000000000000046E-3},{"$f":"(P20-O20)/(P14-O14)","v":0.02999999999999997},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08000000000000002},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.146},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.07800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.1100000000000008},{"$f":"O20-O21*O14","v":2.53},{"$f":"P20-P21*P14","v":2.88},{"$f":"Q20-Q21*Q14","v":2.7640000000000002},{"$f":"R20-R21*R14","v":2.866666666666667},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":3.999999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 4 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.07},{"$f":"O21*O14+O22","v":2.08},2.32,3.04,3.7299999999999995,4.1,{"$f":"T20","v":4.3919999999999995},{"$f":"U20","v":4.83},5.56,{"$f":"W20","v":6.34}]
[null,37202,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":13.23},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.442727272727272,"d":"4.44"}},{"$f":"E14*Dane!$E$26","v":{"v":4.827272727272727,"d":"4.83"}},{"$f":"F14*Dane!$E$26","v":6.93},{"$f":"G14*Dane!$E$26","v":7.04},{"$f":"H14*Dane!$E$26","v":10.55},{"$f":"I14*Dane!$E$26","v":11.49},{"$f":"S27*T25+S28","v":12.218},{"$f":"S27*U25+S28","v":13.31},{"$f":"J14*Dane!$E$26","v":15.13},{"$f":"K14*Dane!$E$26","v":18.44}]
[null,{"$f":"D14+8","v":{"v":12.442727272727272,"d":"12.44"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.07690909090909095},{"$f":"(P26-O26)/(P3-O3)","v":0.26284090909090907},{"$f":"(Q26-P26)/(Q3-P3)","v":0.012222222222222258},{"$f":"(R26-Q26)/(R3-Q3)","v":0.7020000000000002},{"$f":"(S26-R26)/(S3-R3)","v":0.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.36400000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.33100000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.23},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.980909090909091},8.769886363636363,7.015555555555555,5.635999999999999,8.35666666666667,7.85,null,null,{"$f":"V26-V27*V25","v":8.51}]
[null,{"$f":"D9+8","v":13.43},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.442727272727272},{"$f":"O27*O25+O28","v":4.827272727272727},6.93,7.039999999999999,10.55,11.49,{"$f":"T26","v":12.218},{"$f":"U26","v":13.31},15.13,{"$f":"W26","v":18.44}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.919454545454545,"d":"1.92"}},{"v":1.9287272727272728,"d":"1.93"},{"v":2.1879999999999997,"d":"2.19"},{"v":2.7479999999999998,"d":"2.75"},{"v":3.4059999999999997,"d":"3.41"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9984},{"$f":"U25*S32+S33","v":4.386},{"$f":"J13","v":5.032},{"$f":"K13","v":5.784}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.001854545454545553},{"$f":"(P31-O31)/(P25-O25)","v":0.03240909090909086},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06222222222222223},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1316},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12920000000000004},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07519999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9565454545454561},{"$f":"O31-O32*O25","v":2.414863636363636},{"$f":"P31-P32*P25","v":2.6235555555555554},{"$f":"Q31-Q32*Q25","v":2.4848},{"$f":"R31-R32*R25","v":2.626666666666666},{"$f":"S31-S32*$S$3","v":2.4479999999999995},null,null,{"$f":"V31-V32*V25","v":3.5280000000000005}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.919454545454545},{"$f":"O32*O25+O33","v":1.928727272727273},2.1879999999999997,2.7479999999999998,3.4059999999999997,3.7399999999999998,{"$f":"T31","v":3.9984},{"$f":"U31","v":4.386},5.032,{"$f":"W31","v":5.784}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23*Dane!$E$26","v":6},{"$f":"Budynek!D22*Dane!$E$26","v":5.25},{"$f":"Budynek!D21*Dane!$E$26","v":4.05},{"$f":"Budynek!D20*Dane!$E$26","v":2.7},{"$f":"Budynek!D19*Dane!$E$26","v":1.95},{"$f":"Budynek!D18*Dane!$E$26","v":1.5},{"$f":"Budynek!D17*Dane!$E$26","v":1.2000000000000002},{"$f":"Budynek!D16*Dane!$E$26","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-17.23021582733813},-16.734265734265733,-41.043478260869584,-3.432098765432097,-1.802083333333334,-12.259332023575633,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.259332023575633},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.259332023575633},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-125.30973451327449},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-125.30973451327449}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.23021582733813},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.23021582733813},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.2}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E08","index":70,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!E26","v":4.62},{"$f":"E7*Dane!E26","v":5.07},{"$f":"F7*Dane!E26","v":6.4},{"$f":"G7*Dane!E26","v":6.23},{"$f":"H7*Dane!E26","v":9.92},{"$f":"I7*Dane!E26","v":10.86},{"$f":"S5*T3+S6","v":11.346},{"$f":"$S$5*U3+$S$6","v":12.075},{"$f":"J7*Dane!E26","v":13.29},{"$f":"K7*Dane!E26","v":14.03}]
[null,"Q",null,4.62,5.07,6.4,4.5,6.8,7.81,9.12,10.7,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.09000000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.16625},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.018888888888888882},{"$f":"(R4-Q4)/(R3-Q3)","v":0.7379999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.3133333333333332},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.24299999999999997},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07400000000000002}]
[null,"COP",null,2.43,2.58,3.05,4.1,5,5.66,7.05,9.46,null,"b=",{"$f":"N4-N5*$N$3","v":6.420000000000001},{"$f":"O4-O5*O3","v":7.563750000000001},{"$f":"P4-P5*P3","v":6.267777777777778},{"$f":"Q4-Q5*Q3","v":4.7540000000000004},{"$f":"R4-R5*R3","v":7.7266666666666675},{"$f":"S4-S5*$S$3","v":8.43},null,null,{"$f":"V4-V5*V3","v":11.809999999999999}]
[{"$nulls":3},4.62,5.07,6.4,6.23,9.92,10.86,13.29,14.03,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.62},5.07,6.4,6.23,9.92,10.86,{"$f":"T4","v":11.346},{"$f":"U4","v":12.075},{"$f":"V5*V3+V6","v":13.29},{"$f":"W4","v":14.03}]
[null,"Q",null,4.41,4.81,6.08,6.25,9.48,10.38,13.76,15.03,null,"COP",{"$f":"D6","v":2.43},2.58,3.05,4.1,5,5.66,{"$f":"T3*S10+S11","v":5.938},{"$f":"U3*S10+S11","v":6.355},{"$f":"J6","v":7.05},{"$f":"K6","v":9.46}]
[null,"COP",null,2.06,2.11,2.52,2.91,3.74,4.17,5.83,6.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":{"v":0.02999999999999998,"d":"0.030"}},{"$f":"(P9-O9)/(P3-O3)","v":0.05874999999999997},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11666666666666664},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.22000000000000006},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13899999999999996},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2410000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.03},{"$f":"O9-O10*O3","v":3.4612499999999997},{"$f":"P9-P10*P3","v":3.8666666666666663},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":3.4599999999999995},{"$f":"S9-S10*$S$3","v":4.2700000000000005},null,null,{"$f":"V9-V10*V3","v":2.2299999999999978}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":3.6081818181818184,"d":"3.61"}},{"$f":"E9*45/55","v":3.935454545454545},5.66,6.12,8.87,9.71,12.83,15.24,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.9101818181818182,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9565454545454544,"d":"1.96"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.316,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.6180000000000003,"d":"2.62"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4000000000000004,"d":"3.40"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.798,"d":"3.80"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.254,"d":"5.25"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.99},null,"COP=",{"$f":"N10*N3+N11","v":2.43},{"$f":"O10*O3+O11","v":2.58},3.05,4.1,5,5.66,{"$f":"T9","v":5.938},{"$f":"U9","v":6.355},7.05,{"$f":"W9","v":9.46}]
[null,"Qmax",null,{"$f":"D12","v":{"v":3.6081818181818184,"d":"3.61"}},3.935454545454545,5.66,6.12,8.87,9.71,12.83,15.24,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6854545454545455},{"$f":"E10*45/55","v":1.726363636363636},2.01,2.18,2.89,3.24,4.39,5.18,null,"Q",{"$f":"D9*Dane!E26","v":4.41},{"$f":"E9*Dane!E26","v":4.81},{"$f":"F9*Dane!E26","v":6.08},{"$f":"G9*Dane!E26","v":6.25},{"$f":"H9*Dane!E26","v":9.48},{"$f":"I9*Dane!E26","v":10.38},{"$f":"S16*T14+S17","v":11.056000000000001},{"$f":"$S$16*U14+$S$17","v":12.07},{"$f":"J9*Dane!E26","v":13.76},{"$f":"K9*Dane!E26","v":15.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.07999999999999989},{"$f":"(P15-O15)/(P3-O3)","v":0.15875000000000006},{"$f":"(Q15-P15)/(Q3-P3)","v":0.018888888888888882},{"$f":"(R15-Q15)/(R3-Q3)","v":0.6460000000000001},{"$f":"(S15-R15)/(S3-R3)","v":0.3000000000000001},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.3379999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.12699999999999995}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.009999999999998},{"$f":"O15-O16*O3","v":7.19125},{"$f":"P15-P16*P3","v":6.2122222222222225},{"$f":"Q15-Q16*Q3","v":4.958},{"$f":"R15-R16*R3","v":7.38},{"$f":"S15-S16*$S$3","v":7.000000000000002},null,null,{"$f":"V15-V16*V14","v":11.22}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.41},{"$f":"O16*O14+O17","v":4.809999999999999},6.08,6.25,9.48,10.38,{"$f":"T15","v":11.056000000000001},{"$f":"U15","v":12.07},13.76,{"$f":"W15","v":15.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":2.06},2.11,2.52,2.91,3.74,4.17,{"$f":"T14*S21+S22","v":4.502},{"$f":"U14*S21+S22","v":5},{"$f":"J10","v":5.83},{"$f":"K10","v":6.53}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.009999999999999964},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.04333333333333335},{"$f":"(R20-Q20)/(R14-Q14)","v":0.166},{"$f":"(S20-R20)/(S14-R14)","v":0.14333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.166},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.07000000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.2599999999999993},{"$f":"O20-O21*O14","v":2.87875},{"$f":"P20-P21*P14","v":2.8233333333333333},{"$f":"Q20-Q21*Q14","v":2.5780000000000003},{"$f":"R20-R21*R14","v":2.7366666666666677},{"$f":"S20-S21*$S$3","v":2.51},null,null,{"$f":"V20-V21*V14","v":4.43}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,05 | 4,1 | 5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.06},{"$f":"O21*O14+O22","v":2.11},2.5199999999999996,2.91,3.74,4.17,{"$f":"T20","v":4.502},{"$f":"U20","v":5},5.83,{"$f":"W20","v":6.53}]
[null,35795,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.620000000000001},{"$nulls":10},"Q",{"$f":"D14*Dane!E26","v":{"v":3.6081818181818184,"d":"3.61"}},{"$f":"E14*Dane!E26","v":{"v":3.935454545454545,"d":"3.94"}},{"$f":"F14*Dane!E26","v":5.66},{"$f":"G14*Dane!E26","v":6.12},{"$f":"H14*Dane!E26","v":8.87},{"$f":"I14*Dane!E26","v":9.71},{"$f":"S27*T25+S28","v":10.334000000000001},{"$f":"S27*U25+S28","v":11.27},{"$f":"J14*Dane!E26","v":12.83},{"$f":"K14*Dane!E26","v":15.24}]
[null,{"$f":"D14+8","v":{"v":11.60818181818182,"d":"11.61"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06545454545454535},{"$f":"(P26-O26)/(P3-O3)","v":0.21556818181818188},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05111111111111111},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5499999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.2800000000000005},{"$f":"(V26-S26)/(V3-S3)","v":0.31199999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.24100000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.620000000000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.917272727272725},7.168977272727274,6.017777777777778,5.0200000000000005,6.909999999999996,6.590000000000002,null,null,{"$f":"V26-V27*V25","v":8.01}]
[null,{"$f":"D9+8","v":12.41},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6081818181818184},{"$f":"O27*O25+O28","v":3.9354545454545455},5.66,6.12,8.87,9.71,{"$f":"T26","v":10.334000000000001},{"$f":"U26","v":11.27},12.83,{"$f":"W26","v":15.24}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.9101818181818182,"d":"1.91"}},{"v":1.9565454545454544,"d":"1.96"},{"v":2.316,"d":"2.32"},{"v":2.6180000000000003,"d":"2.62"},{"v":3.4000000000000004,"d":"3.40"},{"v":3.798,"d":"3.80"},{"$f":"T25*S32+S33","v":4.0892},{"$f":"U25*S32+S33","v":4.526},{"$f":"J13","v":5.254},{"$f":"K13","v":5.99}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.009272727272727233},{"$f":"(P31-O31)/(P25-O25)","v":0.044931818181818184},{"$f":"(Q31-P31)/(Q25-P25)","v":0.03355555555555561},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1564},{"$f":"(S31-R31)/(S25-R25)","v":0.13266666666666657},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14559999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07360000000000007}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.0956363636363626},{"$f":"O31-O32*O25","v":2.6305227272727274},{"$f":"P31-P32*P25","v":2.550888888888889},{"$f":"Q31-Q32*Q25","v":2.3052},{"$f":"R31-R32*R25","v":2.4713333333333343},{"$f":"S31-S32*$S$3","v":2.3420000000000005},null,null,{"$f":"V31-V32*V25","v":3.7819999999999983}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.910181818181818},{"$f":"O32*O25+O33","v":1.9565454545454546},2.316,2.6180000000000003,3.4000000000000004,3.798,{"$f":"T31","v":4.0892},{"$f":"U31","v":4.526},5.254,{"$f":"W31","v":5.99}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-14.25},-14.430830039525691,-24.923728813559322,-1.975225225225226,-10.20143884892087,-13.816793893129772,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-13.816793893129772},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-13.816793893129772},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-39.33035714285713},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-39.33035714285713}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-14.430830039525691},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.430830039525691},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E06","index":71,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.9},{"$f":"E7*Dane!$E$26","v":4.24},{"$f":"F7*Dane!$E$26","v":5.5},{"$f":"G7*Dane!$E$26","v":6.15},{"$f":"H7*Dane!$E$26","v":7.5},{"$f":"I7*Dane!$E$26","v":8.25},{"$f":"S5*T3+S6","v":8.536},{"$f":"$S$5*U3+$S$6","v":8.965},{"$f":"J7*Dane!$E$26","v":9.68},{"$f":"K7*Dane!$E$26","v":11.38}]
[null,"Q",null,3.9,4.24,5.5,3.8,5.3,6.35,7.14,9.22,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.06800000000000006},{"$f":"(P4-O4)/(P3-O3)","v":0.15749999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":0.07222222222222226},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2699999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.25},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.14299999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1700000000000001}]
[null,"COP",null,2.51,2.65,3.1,4,4.95,5.77,6.92,10.96,null,"b=",{"$f":"N4-N5*$N$3","v":5.260000000000002},{"$f":"O4-O5*O3","v":6.6025},{"$f":"P4-P5*P3","v":6.0055555555555555},{"$f":"Q4-Q5*Q3","v":5.61},{"$f":"R4-R5*R3","v":5.75},{"$f":"S4-S5*$S$3","v":6.82},null,null,{"$f":"V4-V5*V3","v":6.279999999999998}]
[{"$nulls":3},3.9,4.24,5.5,6.15,7.5,8.25,9.68,11.38,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.9000000000000004},4.24,5.5,6.15,7.5,8.25,{"$f":"T4","v":8.536},{"$f":"U4","v":8.965},{"$f":"V5*V3+V6","v":9.68},{"$f":"W4","v":11.38}]
[null,"Q",null,3.23,3.68,4.83,5.4,6.89,7.69,10.4,11.06,null,"COP",{"$f":"D6","v":2.51},2.65,3.1,4,4.95,5.77,{"$f":"T3*S10+S11","v":6},{"$f":"U3*S10+S11","v":6.345},{"$f":"J6","v":6.92},{"$f":"K6","v":10.96}]
[null,"COP",null,1.81,1.98,2.47,2.82,3.63,4.14,6.01,7.19,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.028000000000000025},{"$f":"(P9-O9)/(P3-O3)","v":0.05625000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09999999999999999},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19000000000000003},{"$f":"(S9-R9)/(S3-R3)","v":0.27333333333333315},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.11500000000000003},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.4040000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0700000000000003},{"$f":"O9-O10*O3","v":3.4937500000000004},{"$f":"P9-P10*P3","v":3.8},{"$f":"Q9-Q10*Q3","v":3.62},{"$f":"R9-R10*R3","v":3.036666666666668},{"$f":"S9-S10*$S$3","v":4.619999999999999},null,null,{"$f":"V9-V10*V3","v":-1.160000000000002}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"E9*45/55","v":3.0109090909090908},4.42,5.29,6.47,7.26,9.84,11.08,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6783636363636365,"d":"1.68"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.8359999999999999,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.25},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.532,"d":"2.53"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.29},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.756,"d":"3.76"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.41},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.462,"d":"6.46"}},null,"COP=",{"$f":"N10*N3+N11","v":2.51},{"$f":"O10*O3+O11","v":2.65},3.0999999999999996,4,4.95,5.77,{"$f":"T9","v":6},{"$f":"U9","v":6.345},6.92,{"$f":"W9","v":10.96}]
[null,"Qmax",null,{"$f":"D12","v":{"v":2.6427272727272726,"d":"2.64"}},3.0109090909090908,4.42,5.29,6.47,7.26,9.84,11.08,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.480909090909091},{"$f":"E10*45/55","v":1.6199999999999999},1.92,2.1,2.78,3.18,4.51,5.37,null,"Q",{"$f":"D9*Dane!$E$26","v":3.23},{"$f":"E9*Dane!$E$26","v":3.68},{"$f":"F9*Dane!$E$26","v":4.83},{"$f":"G9*Dane!$E$26","v":5.4},{"$f":"H9*Dane!$E$26","v":6.89},{"$f":"I9*Dane!$E$26","v":7.69},{"$f":"S16*T14+S17","v":8.232000000000001},{"$f":"$S$16*U14+$S$17","v":9.045000000000002},{"$f":"J9*Dane!$E$26","v":10.4},{"$f":"K9*Dane!$E$26","v":11.06}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.09000000000000004},{"$f":"(P15-O15)/(P3-O3)","v":0.14375},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06333333333333337},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2979999999999999},{"$f":"(S15-R15)/(S3-R3)","v":0.2666666666666669},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.271},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.06600000000000002}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.030000000000001},{"$f":"O15-O16*O3","v":5.83625},{"$f":"P15-P16*P3","v":5.273333333333333},{"$f":"Q15-Q16*Q3","v":4.804},{"$f":"R15-R16*R3","v":5.023333333333332},{"$f":"S15-S16*$S$3","v":4.98},null,null,{"$f":"V15-V16*V14","v":9.08}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.2300000000000004},{"$f":"O16*O14+O17","v":3.6799999999999997},4.83,5.4,6.89,7.69,{"$f":"T15","v":8.232000000000001},{"$f":"U15","v":9.045000000000002},10.4,{"$f":"W15","v":11.06}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.81},1.98,2.47,2.82,3.63,4.14,{"$f":"T14*S21+S22","v":4.513999999999999},{"$f":"U14*S21+S22","v":5.074999999999999},{"$f":"J10","v":6.01},{"$f":"K10","v":7.19}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03399999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.06125000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.03888888888888885},{"$f":"(R20-Q20)/(R14-Q14)","v":0.162},{"$f":"(S20-R20)/(S14-R14)","v":0.16999999999999993},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.187},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.11800000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.4899999999999998},{"$f":"O20-O21*O14","v":2.8987500000000006},{"$f":"P20-P21*P14","v":2.742222222222222},{"$f":"Q20-Q21*Q14","v":2.496},{"$f":"R20-R21*R14","v":2.4400000000000004},{"$f":"S20-S21*$S$3","v":2.2699999999999996},null,null,{"$f":"V20-V21*V14","v":3.6499999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,1 | 4 | 4,95"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.81},{"$f":"O21*O14+O22","v":1.9800000000000002},2.4699999999999998,2.82,3.63,4.14,{"$f":"T20","v":4.513999999999999},{"$f":"U20","v":5.074999999999999},6.01,{"$f":"W20","v":7.19}]
[null,32583,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.9},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"E14*Dane!$E$26","v":{"v":3.0109090909090908,"d":"3.01"}},{"$f":"F14*Dane!$E$26","v":4.42},{"$f":"G14*Dane!$E$26","v":5.29},{"$f":"H14*Dane!$E$26","v":6.47},{"$f":"I14*Dane!$E$26","v":7.26},{"$f":"S27*T25+S28","v":7.776},{"$f":"S27*U25+S28","v":8.55},{"$f":"J14*Dane!$E$26","v":9.84},{"$f":"K14*Dane!$E$26","v":11.08}]
[null,{"$f":"D14+8","v":{"v":10.642727272727273,"d":"10.64"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.07363636363636364},{"$f":"(P26-O26)/(P3-O3)","v":0.17613636363636365},{"$f":"(Q26-P26)/(Q3-P3)","v":0.09666666666666668},{"$f":"(R26-Q26)/(R3-Q3)","v":0.23599999999999993},{"$f":"(S26-R26)/(S3-R3)","v":0.26333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.258},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12400000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.9},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.115454545454545},5.652954545454545,5.096666666666667,4.8180000000000005,4.626666666666666,4.68,null,null,{"$f":"V26-V27*V25","v":7.359999999999999}]
[null,{"$f":"D9+8","v":11.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.6427272727272726},{"$f":"O27*O25+O28","v":3.0109090909090903},4.42,5.29,6.47,7.26,{"$f":"T26","v":7.776},{"$f":"U26","v":8.55},9.84,{"$f":"W26","v":11.08}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6783636363636365,"d":"1.68"}},{"v":1.8359999999999999,"d":"1.84"},2.25,{"v":2.532,"d":"2.53"},3.29,{"v":3.756,"d":"3.76"},{"$f":"T25*S32+S33","v":4.0868},{"$f":"U25*S32+S33","v":4.583},{"$f":"J13","v":5.41},{"$f":"K13","v":6.462}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03152727272727267},{"$f":"(P31-O31)/(P25-O25)","v":0.05175000000000002},{"$f":"(Q31-P31)/(Q25-P25)","v":0.03133333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1516},{"$f":"(S31-R31)/(S25-R25)","v":0.15533333333333324},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.16540000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.10519999999999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.30890909090909},{"$f":"O31-O32*O25","v":2.6122500000000004},{"$f":"P31-P32*P25","v":2.469333333333333},{"$f":"Q31-Q32*Q25","v":2.2288},{"$f":"R31-R32*R25","v":2.2026666666666674},{"$f":"S31-S32*$S$3","v":2.1019999999999994},null,null,{"$f":"V31-V32*V25","v":3.306000000000001}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6783636363636365},{"$f":"O32*O25+O33","v":1.836},2.25,2.532,3.29,3.756,{"$f":"T31","v":4.0868},{"$f":"U31","v":4.583},5.41,{"$f":"W31","v":6.462}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-10.366972477064225},-11.715447154471544,-13.524999999999997,-6.214285714285716,-6.875,-13.037542662116046,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-13.037542662116046},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-13.037542662116046},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-10.249999999999991},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-10.249999999999991}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-11.715447154471544},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-11.715447154471544},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-11.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D06","index":72,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.77},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":5.53},{"$f":"G7*Dane!$E$26","v":5.54},{"$f":"H7*Dane!$E$26","v":6.3},{"$f":"I7*Dane!$E$26","v":6.86},{"$f":"S5*T3+S6","v":7.11},{"$f":"$S$5*U3+$S$6","v":7.484999999999999},{"$f":"J7*Dane!$E$26","v":8.11},{"$f":"K7*Dane!$E$26","v":9.26}]
[null,"Q",null,3.77,4.35,5.53,3.1,4.75,5,6.11,7.58,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.11599999999999992},{"$f":"(P4-O4)/(P3-O3)","v":0.14750000000000008},{"$f":"(Q4-P4)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R4-Q4)/(R3-Q3)","v":0.15199999999999997},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666684},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.12499999999999992},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.11500000000000003}]
[null,"COP",null,1.99,2.23,2.82,3.67,4.6,5,6.23,8.06,null,"b=",{"$f":"N4-N5*$N$3","v":6.089999999999998},{"$f":"O4-O5*O3","v":6.562500000000001},{"$f":"P4-P5*P3","v":5.5377777777777775},{"$f":"Q4-Q5*Q3","v":5.236},{"$f":"R4-R5*R3","v":4.993333333333332},{"$f":"S4-S5*$S$3","v":5.610000000000001},null,null,{"$f":"V4-V5*V3","v":5.809999999999999}]
[null,"Qmax",null,3.77,4.35,5.53,5.54,6.3,6.86,8.11,9.26,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.7699999999999996},4.35,5.53,5.54,6.300000000000001,6.86,{"$f":"T4","v":7.11},{"$f":"U4","v":7.484999999999999},{"$f":"V5*V3+V6","v":8.11},{"$f":"W4","v":9.26}]
[null,"Q",null,3.88,4.38,5.41,5.43,5.06,6.65,7.85,8.93,null,"COP",{"$f":"D6","v":1.99},2.23,2.82,3.67,4.6,5,{"$f":"T3*S10+S11","v":5.246},{"$f":"U3*S10+S11","v":5.615},{"$f":"J6","v":6.23},{"$f":"K6","v":8.06}]
[null,"COP",null,1.76,1.91,2.25,2.88,3.51,3.78,4.68,5.96,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.048},{"$f":"(P9-O9)/(P3-O3)","v":0.07374999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09444444444444446},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18599999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333344},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.12300000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.183}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.95},{"$f":"O9-O10*O3","v":3.3362499999999997},{"$f":"P9-P10*P3","v":3.481111111111111},{"$f":"Q9-Q10*Q3","v":3.298},{"$f":"R9-R10*R3","v":3.6666666666666656},{"$f":"S9-S10*$S$3","v":3.7699999999999996},null,null,{"$f":"V9-V10*V3","v":2.5700000000000003}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":3.1289999999999996,"d":"3.13"}},4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7240000000000002,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.814,"d":"1.81"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.134,"d":"2.13"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.596,"d":"2.60"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.194,"d":"3.19"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.424,"d":"3.42"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.228,"d":"4.23"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.368,"d":"5.37"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9900000000000002},{"$f":"O10*O3+O11","v":2.23},2.8199999999999994,3.67,4.6,5,{"$f":"T9","v":5.246},{"$f":"U9","v":5.615},6.23,{"$f":"W9","v":8.06}]
[null,"Qmax",null,3.13,4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.17,2.72,2.89,3.55,4.48,null,"Q",{"$f":"D9*Dane!$E$26","v":3.88},{"$f":"E9*Dane!$E$26","v":4.38},{"$f":"F9*Dane!$E$26","v":5.41},{"$f":"G9*Dane!$E$26","v":5.43},{"$f":"H9*Dane!$E$26","v":5.06},{"$f":"I9*Dane!$E$26","v":6.65},{"$f":"S16*T14+S17","v":6.890000000000001},{"$f":"$S$16*U14+$S$17","v":7.25},{"$f":"J9*Dane!$E$26","v":7.85},{"$f":"K9*Dane!$E$26","v":8.93}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1},{"$f":"(P15-O15)/(P3-O3)","v":0.12875000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.002222222222222175},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.07400000000000002},{"$f":"(S15-R15)/(S3-R3)","v":0.5300000000000002},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11999999999999993},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10800000000000001}]
[null,"Napełnienie",{"$nulls":3},1.8,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.88},{"$f":"O15-O16*O3","v":6.31125},{"$f":"P15-P16*P3","v":5.4255555555555555},{"$f":"Q15-Q16*Q3","v":5.577999999999999},{"$f":"R15-R16*R3","v":1.3499999999999979},{"$f":"S15-S16*$S$3","v":5.450000000000001},null,null,{"$f":"V15-V16*V14","v":5.6899999999999995}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},53,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.88},{"$f":"O16*O14+O17","v":4.38},5.41,5.43,5.06,6.65,{"$f":"T15","v":6.890000000000001},{"$f":"U15","v":7.25},7.85,{"$f":"W15","v":8.93}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":1.76},1.91,2.25,2.88,3.51,3.78,{"$f":"T14*S21+S22","v":3.96},{"$f":"U14*S21+S22","v":4.2299999999999995},{"$f":"J10","v":4.68},{"$f":"K10","v":5.96}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02999999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.04250000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06999999999999999},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12599999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.09000000000000001},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.12800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.3599999999999994},{"$f":"O20-O21*O14","v":2.5475000000000003},{"$f":"P20-P21*P14","v":2.7399999999999998},{"$f":"Q20-Q21*Q14","v":2.628},{"$f":"R20-R21*R14","v":2.88},{"$f":"S20-S21*$S$3","v":2.88},null,null,{"$f":"V20-V21*V14","v":2.119999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,82 | 3,67 | 4,6"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7599999999999998},{"$f":"O21*O14+O22","v":1.9100000000000001},2.25,2.88,3.51,3.78,{"$f":"T20","v":3.96},{"$f":"U20","v":4.2299999999999995},4.68,{"$f":"W20","v":5.96}]
[null,32980,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":12.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.13},{"$f":"E14*Dane!$E$26","v":4.47},{"$f":"F14*Dane!$E$26","v":5.56},{"$f":"G14*Dane!$E$26","v":5.07},{"$f":"H14*Dane!$E$26","v":5.79},{"$f":"I14*Dane!$E$26","v":6.16},{"$f":"S27*T25+S28","v":6.442},{"$f":"S27*U25+S28","v":6.865},{"$f":"J14*Dane!$E$26","v":7.57},{"$f":"K14*Dane!$E$26","v":8.58}]
[null,{"$f":"D14+9","v":12.129999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.26799999999999996},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.05444444444444437},{"$f":"(R26-Q26)/(R3-Q3)","v":0.14399999999999996},{"$f":"(S26-R26)/(S3-R3)","v":0.12333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.14100000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.10099999999999998}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.489999999999998},6.51375,5.178888888888889,4.782,4.926666666666667,4.75,null,null,{"$f":"V26-V27*V25","v":5.550000000000001}]
[null,{"$f":"D9+9","v":{"v":12.879999999999999,"d":"12.88"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.129999999999999},{"$f":"O27*O25+O28","v":4.470000000000001},5.56,5.07,5.79,6.16,{"$f":"T26","v":6.442},{"$f":"U26","v":6.865},7.57,{"$f":"W26","v":8.58}]
[{"$nulls":11},"pod CWU","COP",{"$f":"D13","v":{"v":1.7240000000000002,"d":"1.72"}},{"v":1.814,"d":"1.81"},{"v":2.134,"d":"2.13"},{"v":2.596,"d":"2.60"},{"v":3.194,"d":"3.19"},{"v":3.424,"d":"3.42"},{"$f":"T25*S32+S33","v":3.5848},{"$f":"U25*S32+S33","v":3.8259999999999996},{"$f":"J13","v":4.228},{"$f":"K13","v":5.368}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.01799999999999997},{"$f":"(P31-O31)/(P25-O25)","v":0.03999999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.051333333333333356},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11959999999999997},{"$f":"(S31-R31)/(S25-R25)","v":0.07666666666666666},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08039999999999999},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11400000000000006}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.0839999999999996},{"$f":"O31-O32*O25","v":2.4139999999999997},{"$f":"P31-P32*P25","v":2.493333333333333},{"$f":"Q31-Q32*Q25","v":2.3568000000000002},{"$f":"R31-R32*R25","v":2.6573333333333333},{"$f":"S31-S32*$S$3","v":2.62},null,null,{"$f":"V31-V32*V25","v":1.9479999999999986}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.814},2.1339999999999995,2.596,3.194,3.424,{"$f":"T31","v":3.5848},{"$f":"U31","v":3.8259999999999996},4.228,{"$f":"W31","v":5.368}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-11.616541353383456},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-11.974789915966385},-16.794117647058826,-7.403973509933776,-5.9207920792079145,-9.4909090909091,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-9.4909090909091},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-9.4909090909091},-10.603773584905655,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-10.603773584905655}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-11.974789915966385},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-11.974789915966385},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-12}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D04","index":73,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.49},{"$f":"E7*Dane!$E$26","v":3.02},{"$f":"F7*Dane!$E$26","v":3.78},{"$f":"G7*Dane!$E$26","v":4.08},{"$f":"H7*Dane!$E$26","v":4.18},{"$f":"I7*Dane!$E$26","v":5.33},{"$f":"S5*T3+S6","v":5.558},{"$f":"$S$5*U3+$S$6","v":5.9},{"$f":"J7*Dane!$E$26","v":6.47},{"$f":"K7*Dane!$E$26","v":7.37}]
[null,"Q",null,2.49,3.02,3.81,4.08,4.18,5.33,6.47,7.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.10599999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.09499999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03333333333333336},{"$f":"(R4-Q4)/(R3-Q3)","v":0.019999999999999928},{"$f":"(S4-R4)/(S3-R3)","v":0.38333333333333347},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.11399999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.09000000000000004}]
[null,"COP",null,1.98,2.33,2.91,3.57,4.56,5.12,6.48,8.47,null,"b=",{"$f":"N4-N5*$N$3","v":4.609999999999999},{"$f":"O4-O5*O3","v":4.444999999999999},{"$f":"P4-P5*P3","v":4.013333333333334},{"$f":"Q4-Q5*Q3","v":4.04},{"$f":"R4-R5*R3","v":1.4966666666666653},{"$f":"S4-S5*$S$3","v":4.19},null,null,{"$f":"V4-V5*V3","v":4.669999999999999}]
[null,"Qmax",null,2.49,3.02,3.78,4.08,4.18,5.33,6.47,7.37,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.49},3.0199999999999996,3.7800000000000002,4.08,4.18,5.33,{"$f":"T4","v":5.558},{"$f":"U4","v":5.9},{"$f":"V5*V3+V6","v":6.47},{"$f":"W4","v":7.37}]
[null,"Q",null,2.62,3.02,3.78,3.99,4.78,5.55,6.74,7.69,null,"COP",{"$f":"D6","v":1.98},2.33,2.91,3.57,4.56,5.12,{"$f":"T3*S10+S11","v":5.392},{"$f":"U3*S10+S11","v":5.800000000000001},{"$f":"J6","v":6.48},{"$f":"K6","v":8.47}]
[null,"COP",null,1.74,1.95,2.36,2.54,3.49,3.79,4.75,6.06,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07000000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.07250000000000001},{"$f":"(Q9-P9)/(Q3-P3)","v":0.0733333333333333},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19799999999999995},{"$f":"(S9-R9)/(S3-R3)","v":0.18666666666666684},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.199}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3800000000000003},{"$f":"O9-O10*O3","v":3.4175000000000004},{"$f":"P9-P10*P3","v":3.4233333333333333},{"$f":"Q9-Q10*Q3","v":3.174},{"$f":"R9-R10*R3","v":3.2533333333333316},{"$f":"S9-S10*$S$3","v":3.76},null,null,{"$f":"V9-V10*V3","v":2.5}]
[null,"Q",null,3.12,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7120000000000002,"d":"1.71"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.838,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.356,"d":"2.36"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.162,"d":"3.16"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.414,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.2620000000000005,"d":"4.26"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.416,"d":"5.42"}},null,"COP=",{"$f":"N10*N3+N11","v":1.98},{"$f":"O10*O3+O11","v":2.33},2.91,3.57,4.56,5.12,{"$f":"T9","v":5.392},{"$f":"U9","v":5.800000000000001},6.48,{"$f":"W9","v":8.47}]
[null,"Qmax",null,2.18,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.08,2.67,2.85,3.53,4.45,null,"Q",{"$f":"D9*Dane!$E$26","v":2.62},{"$f":"E9*Dane!$E$26","v":3.02},{"$f":"F9*Dane!$E$26","v":3.78},{"$f":"G9*Dane!$E$26","v":3.99},{"$f":"H9*Dane!$E$26","v":4.78},{"$f":"I9*Dane!$E$26","v":5.55},{"$f":"S16*T14+S17","v":5.788},{"$f":"$S$16*U14+$S$17","v":6.145},{"$f":"J9*Dane!$E$26","v":6.74},{"$f":"K9*Dane!$E$26","v":7.69}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.07999999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.09499999999999997},{"$f":"(Q15-P15)/(Q3-P3)","v":0.02333333333333338},{"$f":"(R15-Q15)/(R3-Q3)","v":0.158},{"$f":"(S15-R15)/(S3-R3)","v":0.25666666666666654},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11900000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.09500000000000001}]
[null,"Napełnienie",{"$nulls":3},1.8,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.22},{"$f":"O15-O16*O3","v":4.444999999999999},{"$f":"P15-P16*P3","v":3.9433333333333334},{"$f":"Q15-Q16*Q3","v":3.6740000000000004},{"$f":"R15-R16*R3","v":2.9833333333333343},{"$f":"S15-S16*$S$3","v":4.359999999999999},null,null,{"$f":"V15-V16*V14","v":4.84}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},53,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.62},{"$f":"O16*O14+O17","v":3.0199999999999996},3.78,3.99,4.78,5.55,{"$f":"T15","v":5.788},{"$f":"U15","v":6.145},6.74,{"$f":"W15","v":7.69}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":1.74},1.95,2.36,2.54,3.49,3.79,{"$f":"T14*S21+S22","v":3.982},{"$f":"U14*S21+S22","v":4.27},{"$f":"J10","v":4.75},{"$f":"K10","v":6.06}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.041999999999999996},{"$f":"(P20-O20)/(P14-O14)","v":0.05124999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.020000000000000018},{"$f":"(R20-Q20)/(R14-Q14)","v":0.19000000000000003},{"$f":"(S20-R20)/(S14-R14)","v":0.09999999999999994},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.096},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13099999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.58},{"$f":"O20-O21*O14","v":2.71875},{"$f":"P20-P21*P14","v":2.5},{"$f":"Q20-Q21*Q14","v":2.16},{"$f":"R20-R21*R14","v":2.790000000000001},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.130000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 3,57 | 4,56"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7400000000000002},{"$f":"O21*O14+O22","v":1.9500000000000002},2.36,2.54,3.49,3.79,{"$f":"T20","v":3.982},{"$f":"U20","v":4.27},4.75,{"$f":"W20","v":6.06}]
[null,31109,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":11.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.18},{"$f":"E14*Dane!$E$26","v":3.12},{"$f":"F14*Dane!$E$26","v":3.79},{"$f":"G14*Dane!$E$26","v":3.86},{"$f":"H14*Dane!$E$26","v":4.97},{"$f":"I14*Dane!$E$26","v":5.28},{"$f":"S27*T25+S28","v":5.53},{"$f":"S27*U25+S28","v":5.905},{"$f":"J14*Dane!$E$26","v":6.53},{"$f":"K14*Dane!$E$26","v":7.35}]
[null,{"$f":"D14+9","v":11.18},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.188},{"$f":"(P26-O26)/(P3-O3)","v":0.08374999999999999},{"$f":"(Q26-P26)/(Q3-P3)","v":0.00777777777777776},{"$f":"(R26-Q26)/(R3-Q3)","v":0.22199999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.1033333333333335},{"$f":"(V26-S26)/(V3-S3)","v":0.125},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.08199999999999993}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.9399999999999995},4.37625,3.8444444444444446,3.416,4.246666666666665,4.03,null,null,{"$f":"V26-V27*V25","v":4.8900000000000015}]
[null,{"$f":"D9+9","v":{"v":11.620000000000001,"d":"11.62"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.1799999999999997},{"$f":"O27*O25+O28","v":3.12},3.79,3.86,4.97,5.28,{"$f":"T26","v":5.53},{"$f":"U26","v":5.905},6.53,{"$f":"W26","v":7.35}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7120000000000002,"d":"1.71"}},{"v":1.838,"d":"1.84"},{"v":2.2,"d":"2.20"},{"v":2.356,"d":"2.36"},{"v":3.162,"d":"3.16"},{"v":3.414,"d":"3.41"},{"$f":"T25*S32+S33","v":3.5836},{"$f":"U25*S32+S33","v":3.838},{"$f":"J13","v":4.2620000000000005},{"$f":"K13","v":5.416}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02519999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.017333333333333298},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1612},{"$f":"(S31-R31)/(S25-R25)","v":0.08400000000000007},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08480000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11539999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.2159999999999997},{"$f":"O31-O32*O25","v":2.51675},{"$f":"P31-P32*P25","v":2.3213333333333335},{"$f":"Q31-Q32*Q25","v":2.0336},{"$f":"R31-R32*R25","v":2.5739999999999994},{"$f":"S31-S32*$S$3","v":2.566},null,null,{"$f":"V31-V32*V25","v":1.9540000000000006}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7120000000000002},{"$f":"O32*O25+O33","v":1.8379999999999999},2.2,2.356,3.162,3.414,{"$f":"T31","v":3.5836},{"$f":"U31","v":3.838},4.2620000000000005,{"$f":"W31","v":5.416}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-6.289062499999999},-5.897959183673468,-5.527272727272728,-6.1176470588235325,2.8187500000000023,-4.50757575757576,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.50757575757576},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.50757575757576},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-6.958333333333328},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-6.958333333333328}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-5.527272727272728},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-5.527272727272728},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-5.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A16","index":74,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.483985200000001},{"$f":"E7*Dane!$E$26","v":7.5},{"$f":"F7*Dane!$E$26","v":11.35},{"$f":"G7*Dane!$E$26","v":11.6},{"$f":"H7*Dane!$E$26","v":16.7},{"$f":"I7*Dane!$E$26","v":17.69849696569921},{"$f":"S5*T3+S6","v":18.406436844327178},{"$f":"$S$5*U3+$S$6","v":19.46834666226913},{"$f":"J7*Dane!$E$26","v":21.23819635883905},{"$f":"K7*Dane!$E$26","v":22.937252067546176}]
[null,"Q",null,{"v":6.483985200000001,"d":"6.48"},{"v":7.5,"d":"7.50"},{"v":8.7,"d":"8.70"},{"v":9.2,"d":"9.20"},15.16,{"v":16.06642,"d":"16.07"},{"v":19.279704,"d":"19.28"},{"v":20.82208032,"d":"20.82"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20320295999999977},{"$f":"(P4-O4)/(P3-O3)","v":0.48124999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.027777777777777776},{"$f":"(R4-Q4)/(R3-Q3)","v":1.02},{"$f":"(S4-R4)/(S3-R3)","v":0.3328323218997369},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.3539699393139841},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16990557087071245}]
[null,"COP",null,{"v":1.59687,"d":"1.60"},{"v":2.2058823529411766,"d":"2.21"},2.72,3.19,{"v":4.4,"d":"4.40"},{"v":4.5549,"d":"4.55"},{"v":5.1925859999999995,"d":"5.19"},{"v":6.075325619999999,"d":"6.08"},null,"b=",{"$f":"N4-N5*$N$3","v":10.548044399999997},{"$f":"O4-O5*O3","v":14.71875},{"$f":"P4-P5*P3","v":11.544444444444444},{"$f":"Q4-Q5*Q3","v":9.559999999999999},{"$f":"R4-R5*R3","v":14.370173746701841},{"$f":"S4-S5*$S$3","v":14.158797572559369},null,null,{"$f":"V4-V5*V3","v":17.840084941424802}]
[{"$nulls":3},{"$f":"D5","v":{"v":6.483985200000001,"d":"6.48"}},{"$f":"E5","v":{"v":7.5,"d":"7.50"}},11.35,{"v":11.6,"d":"11.60"},{"v":16.7,"d":"16.70"},{"$f":"H7/H5*I5","v":17.69849696569921},{"$f":"I7/I5*J5","v":21.23819635883905},{"$f":"J7/J5*K5","v":22.937252067546176},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.483985200000001},7.500000000000001,11.35,11.599999999999998,16.7,17.69849696569921,{"$f":"T4","v":18.406436844327178},{"$f":"U4","v":19.46834666226913},{"$f":"V5*V3+V6","v":21.23819635883905},{"$f":"W4","v":22.937252067546176}]
[null,"Q",null,{"v":5.965266384000001,"d":"5.97"},{"v":6.3,"d":"6.30"},{"v":7.3950125,"d":"7.40"},{"$f":"(G5+G12)/2","v":{"v":9.504782608695653,"d":"9.50"}},{"$f":"(H5+H12)/2","v":{"v":14.674195250659633,"d":"14.67"}},{"$f":"(I5+I12)/2","v":{"v":15.557022664907652,"d":"15.56"}},{"$f":"(J5+J12)/2","v":{"v":18.667325614775727,"d":"18.67"}},{"$f":"(K5+K12)/2","v":{"v":20.159372288707125,"d":"20.16"}},null,"COP",{"$f":"D6","v":1.59687},2.2058823529411766,2.72,3.19,4.4,4.5549,{"$f":"T3*S10+S11","v":4.6824372},{"$f":"U3*S10+S11","v":4.873742999999999},{"$f":"J6","v":5.1925859999999995},{"$f":"K6","v":6.075325619999999}]
[null,"COP",null,{"v":1.3254020999999998,"d":"1.33"},{"v":1.7027027027027026,"d":"1.70"},{"v":2.0832623879876255,"d":"2.08"},{"v":2.4974674143430824,"d":"2.50"},{"v":3.344376968360384,"d":"3.34"},{"v":3.4868544827586203,"d":"3.49"},{"v":3.9750141103448273,"d":"3.98"},{"v":4.650766509103448,"d":"4.65"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.12180247058823532},{"$f":"(P9-O9)/(P3-O3)","v":0.06426470588235295},{"$f":"(Q9-P9)/(Q3-P3)","v":0.0522222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.0516333333333332},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.06376859999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.08827396199999997}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":4.0329194117647065},{"$f":"O9-O10*O3","v":3.1698529411764707},{"$f":"P9-P10*P3","v":3.0855555555555556},{"$f":"Q9-Q10*Q3","v":2.706},{"$f":"R9-R10*R3","v":4.038566666666668},{"$f":"S9-S10*$S$3","v":3.9172140000000004},null,null,{"$f":"V9-V10*V3","v":3.42710676}]
[null,"Q",null,5.97,{"v":6.3,"d":"6.30"},{"v":7.4,"d":"7.40"},{"$f":"7.78*(G7/G5)","v":{"v":9.809565217391304,"d":"9.81"}},{"$f":"12.88*(H7/H5)","v":{"v":14.188390501319263,"d":"14.19"}},{"$f":"13.66*(I7/I5)","v":{"v":15.047625329815304,"d":"15.05"}},{"$f":"16.39*(J7/J5)","v":{"v":18.054947229551452,"d":"18.05"}},{"$f":"17.698768272*(K7/K5)","v":{"v":19.49666425741425,"d":"19.50"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.23524126,"d":"1.24"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.5456216216216216,"d":"1.55"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.821386004221147,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.2727204486058494,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.0477461810162305,"d":"3.05"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.185288689655172,"d":"3.19"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.631229106206896,"d":"3.63"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.2485380542620685,"d":"4.25"}},null,"COP=",{"$f":"N10*N3+N11","v":1.59687},{"$f":"O10*O3+O11","v":2.2058823529411766},2.72,3.19,4.4,4.5549,{"$f":"T9","v":4.6824372},{"$f":"U9","v":4.873742999999999},5.1925859999999995,{"$f":"W9","v":6.075325619999999}]
[{"$nulls":3},{"$f":"D12","v":5.97},{"$f":"E12","v":{"v":6.3,"d":"6.30"}},{"v":7.4,"d":"7.40"},{"v":9.809565217391304,"d":"9.81"},{"v":14.188390501319263,"d":"14.19"},{"v":15.047625329815304,"d":"15.05"},{"v":18.054947229551452,"d":"18.05"},{"v":19.49666425741425,"d":"19.50"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.1,"d":"1.10"},1.31,{"v":1.4285714285714286,"d":"1.43"},{"v":1.9356,"d":"1.94"},{"v":2.6028,"d":"2.60"},{"v":2.7329399999999997,"d":"2.73"},{"v":3.1155515999999994,"d":"3.12"},{"v":3.6451953719999994,"d":"3.65"},null,"Q",{"$f":"D9*Dane!$E$26","v":5.965266384000001},{"$f":"E9*Dane!$E$26","v":6.3},{"$f":"F9*Dane!$E$26","v":7.3950125},{"$f":"G9*Dane!$E$26","v":9.504782608695653},{"$f":"H9*Dane!$E$26","v":14.674195250659633},{"$f":"I9*Dane!$E$26","v":15.557022664907652},{"$f":"S16*T14+S17","v":16.179083254881267},{"$f":"$S$16*U14+$S$17","v":17.11217413984169},{"$f":"J9*Dane!$E$26","v":18.667325614775727},{"$f":"K9*Dane!$E$26","v":20.159372288707125}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.0669467231999997},{"$f":"(P15-O15)/(P3-O3)","v":0.13687656250000002},{"$f":"(Q15-P15)/(Q3-P3)","v":0.23441890096618362},{"$f":"(R15-Q15)/(R3-Q3)","v":1.033882528392796},{"$f":"(S15-R15)/(S3-R3)","v":0.2942758047493399},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.31103029498680745},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1492046673931398}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.304200847999995},{"$f":"O15-O16*O3","v":8.3531484375},{"$f":"P15-P16*P3","v":9.035944806763286},{"$f":"Q15-Q16*Q3","v":7.437017551910061},{"$f":"R15-R16*R3","v":12.614264617414253},{"$f":"S15-S16*$S$3","v":12.446719715039578},null,null,{"$f":"V15-V16*V14","v":15.683232266912931}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.965266384000001},{"$f":"O16*O14+O17","v":6.299999999999999},7.395012500000001,9.504782608695653,14.674195250659633,15.557022664907652,{"$f":"T15","v":16.179083254881267},{"$f":"U15","v":17.11217413984169},18.667325614775727,{"$f":"W15","v":20.159372288707125}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.3254020999999998},1.7027027027027026,2.0832623879876255,2.4974674143430824,3.344376968360384,3.4868544827586203,{"$f":"T14*S21+S22","v":3.5844864082758616},{"$f":"U14*S21+S22","v":3.730934296551724},{"$f":"J10","v":3.9750141103448273},{"$f":"K10","v":4.650766509103448}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07546012054054056},{"$f":"(P20-O20)/(P14-O14)","v":0.04756996066061536},{"$f":"(Q20-P20)/(Q14-P14)","v":0.04602278070616187},{"$f":"(R20-Q20)/(R14-Q14)","v":0.1693819108034603},{"$f":"(S20-R20)/(S14-R14)","v":0.04749250479941214},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.0488159627586207},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06757523987586209}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.834604510810811},{"$f":"O20-O21*O14","v":2.416252112611933},{"$f":"P20-P21*P14","v":2.4054218529307585},{"$f":"Q20-Q21*Q14","v":2.158703592736162},{"$f":"R20-R21*R14","v":3.011929434764499},{"$f":"S20-S21*$S$3","v":2.9986948551724133},null,null,{"$f":"V20-V21*V14","v":2.6235093128275855}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,72 | 3,19 | 4,4"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3254020999999998},{"$f":"O21*O14+O22","v":1.7027027027027026},2.0832623879876255,2.4974674143430824,3.344376968360384,3.4868544827586203,{"$f":"T20","v":3.5844864082758616},{"$f":"U20","v":3.730934296551724},3.9750141103448273,{"$f":"W20","v":4.650766509103448}]
[null,37672,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.483985200000001},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.97},{"$f":"E14*Dane!$E$26","v":{"v":6.3,"d":"6.30"}},{"$f":"F14*Dane!$E$26","v":{"v":7.4,"d":"7.40"}},{"$f":"G14*Dane!$E$26","v":{"v":9.809565217391304,"d":"9.81"}},{"$f":"H14*Dane!$E$26","v":{"v":14.188390501319263,"d":"14.19"}},{"$f":"I14*Dane!$E$26","v":{"v":15.047625329815304,"d":"15.05"}},{"$f":"S27*T25+S28","v":15.649089709762533},{"$f":"S27*U25+S28","v":16.551286279683378},{"$f":"J14*Dane!$E$26","v":18.054947229551452},{"$f":"K14*Dane!$E$26","v":19.49666425741425}]
[null,{"$f":"D14+9","v":14.969999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13750000000000007},{"$f":"(Q26-P26)/(Q3-P3)","v":0.26772946859903374},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8757650567855919},{"$f":"(S26-R26)/(S3-R3)","v":0.28641160949868016},{"$f":"(V26-S26)/(V3-S3)","v":0.3007321899736148},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.14417170278627972}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.483985200000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.29},8.3625,9.274106280193237,8.05803510382012,12.183509234828502,12.040303430079156,null,null,{"$f":"V26-V27*V25","v":15.171513173825858}]
[null,{"$f":"D9+9","v":{"v":14.965266384000001,"d":"14.97"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.97},{"$f":"O27*O25+O28","v":6.3},7.400000000000001,9.809565217391304,14.188390501319263,15.047625329815304,{"$f":"T26","v":15.649089709762533},{"$f":"U26","v":16.551286279683378},18.054947229551452,{"$f":"W26","v":19.49666425741425}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.23524126,"d":"1.24"}},{"v":1.5456216216216216,"d":"1.55"},{"v":1.821386004221147,"d":"1.82"},{"v":2.2727204486058494,"d":"2.27"},{"v":3.0477461810162305,"d":"3.05"},{"v":3.185288689655172,"d":"3.19"},{"$f":"T25*S32+S33","v":3.274476772965517},{"$f":"U25*S32+S33","v":3.408258897931034},{"$f":"J13","v":3.631229106206896},{"$f":"K13","v":4.2485380542620685}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.06207607232432433},{"$f":"(P31-O31)/(P25-O25)","v":0.03447054782494066},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05014827159830028},{"$f":"(R31-Q31)/(R25-Q25)","v":0.15500514648207622},{"$f":"(S31-R31)/(S25-R25)","v":0.04584750287964715},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.0445940416551724},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06173089480551726}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4767627064864866},{"$f":"O31-O32*O25","v":2.0626798389957317},{"$f":"P31-P32*P25","v":2.172423905409249},{"$f":"Q31-Q32*Q25","v":1.962710155641697},{"$f":"R31-R32*R25","v":2.7268136608587006},{"$f":"S31-S32*$S$3","v":2.739348273103448},null,null,{"$f":"V31-V32*V25","v":2.396611210096551}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.23524126},{"$f":"O32*O25+O33","v":1.5456216216216219},1.8213860042211472,2.2727204486058494,3.0477461810162305,3.185288689655172,{"$f":"T31","v":3.274476772965517},{"$f":"U31","v":3.408258897931034},3.631229106206896,{"$f":"W31","v":4.2485380542620685}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-21.370275039597637},-18.564356435643564,-48.06250000000001,-5.6068376068376065,-23.548907624835703,-22.14179200400125,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-22.14179200400125},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-22.14179200400125},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-46.38895440624357},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-46.38895440624357}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A14","index":75,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A14"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.141119600000001},{"$f":"E7*Dane!$E$26","v":6.9},{"$f":"F7*Dane!$E$26","v":10.3},{"$f":"G7*Dane!$E$26","v":10.5},{"$f":"H7*Dane!$E$26","v":15.5},{"$f":"I7*Dane!$E$26","v":16.4312027818448},{"$f":"S5*T3+S6","v":17.08845089311859},{"$f":"$S$5*U3+$S$6","v":18.07432306002928},{"$f":"J7*Dane!$E$26","v":19.717443338213755},{"$f":"K7*Dane!$E$26","v":21.294838805270857}]
[null,"Q",null,{"v":6.141119600000001,"d":"6.14"},{"v":6.9,"d":"6.90"},7.95,{"v":8.7,"d":"8.70"},13.66,{"v":14.48066,"d":"14.48"},{"v":17.376792,"d":"17.38"},{"v":18.766935359999998,"d":"18.77"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.15177607999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.42500000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.022222222222222143},{"$f":"(R4-Q4)/(R3-Q3)","v":1},{"$f":"(S4-R4)/(S3-R3)","v":0.3104009272815998},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.32862405563689556},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15773954670571017}]
[null,"COP",null,{"v":1.6434000000000002,"d":"1.64"},{"v":2.0909090909090913,"d":"2.09"},{"v":2.7,"d":"2.70"},3.32,{"v":4.5,"d":"4.50"},{"v":4.684050000000001,"d":"4.68"},{"v":5.339817000000001,"d":"5.34"},{"v":6.247585890000001,"d":"6.25"},null,"b=",{"$f":"N4-N5*$N$3","v":9.176641199999999},{"$f":"O4-O5*O3","v":13.275000000000002},{"$f":"P4-P5*P3","v":10.455555555555556},{"$f":"Q4-Q5*Q3","v":8.5},{"$f":"R4-R5*R3","v":13.327193509028803},{"$f":"S4-S5*$S$3","v":13.144962225475844},null,null,{"$f":"V4-V5*V3","v":16.562652404099552}]
[{"$nulls":3},{"$f":"D5","v":{"v":6.141119600000001,"d":"6.14"}},{"$f":"E5","v":{"v":6.9,"d":"6.90"}},{"v":10.3,"d":"10.30"},{"v":10.5,"d":"10.50"},{"v":15.5,"d":"15.50"},{"$f":"H7/H5*I5","v":16.4312027818448},{"$f":"I7/I5*J5","v":19.717443338213755},{"$f":"J7/J5*K5","v":21.294838805270857},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.1411196},6.900000000000001,10.3,10.5,15.5,16.4312027818448,{"$f":"T4","v":17.08845089311859},{"$f":"U4","v":18.07432306002928},{"$f":"V5*V3+V6","v":19.717443338213755},{"$f":"W4","v":21.294838805270857}]
[null,"Q",null,{"v":5.649830032000001,"d":"5.65"},{"v":5.9,"d":"5.90"},{"$f":"(F5+F12)/2","v":{"v":7.7970125786163536,"d":"7.80"}},{"$f":"(G5+G12)/2","v":{"v":8.797413793103448,"d":"8.80"}},{"$f":"(H5+H12)/2","v":{"v":13.416932650073205,"d":"13.42"}},{"v":13.394610499999999,"d":"13.39"},{"v":16.0735326,"d":"16.07"},{"v":17.359415207999998,"d":"17.36"},null,"COP",{"$f":"D6","v":1.6434000000000002},2.0909090909090913,2.7,3.32,4.5,4.684050000000001,{"$f":"T3*S10+S11","v":4.8152034000000015},{"$f":"U3*S10+S11","v":5.011933500000001},{"$f":"J6","v":5.339817000000001},{"$f":"K6","v":6.247585890000001}]
[null,"COP",null,{"v":1.364022,"d":"1.36"},{"v":1.6237629267207827,"d":"1.62"},{"v":2.042680150052027,"d":"2.04"},{"v":2.531391472883835,"d":"2.53"},{"v":3.422033164729032,"d":"3.42"},{"v":3.585721034482759,"d":"3.59"},{"v":4.087721979310346,"d":"4.09"},{"v":4.782634715793104,"d":"4.78"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.08950181818181821},{"$f":"(P9-O9)/(P3-O3)","v":0.07613636363636361},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06888888888888885},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23600000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.061350000000000314},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.0655767},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.09077688899999999}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.4334363636363645},{"$f":"O9-O10*O3","v":3.2329545454545454},{"$f":"P9-P10*P3","v":3.1822222222222223},{"$f":"Q9-Q10*Q3","v":2.848},{"$f":"R9-R10*R3","v":4.070549999999998},{"$f":"S9-S10*$S$3","v":4.028283000000001},null,null,{"$f":"V9-V10*V3","v":3.5242792200000013}]
[null,"Q",null,5.65,{"v":5.9,"d":"5.90"},{"$f":"5.9*(F7/F5)","v":{"v":7.644025157232706,"d":"7.64"}},{"$f":"7.37*(G7/G5)","v":{"v":8.894827586206898,"d":"8.89"}},{"$f":"11.61*(H7/H5)","v":{"v":13.17386530014641,"d":"13.17"}},{"$f":"12.31*(I7/I5)","v":{"v":13.96815519765739,"d":"13.97"}},{"$f":"14.77*(J7/J5)","v":{"v":16.759516837481694,"d":"16.76"}},{"$f":"15.95*(K7/K5)","v":{"v":18.09846266471449,"d":"18.10"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2704132000000001,"d":"1.27"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4782577560324697,"d":"1.48"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.8307362951594215,"d":"1.83"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.3156348837303007,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.123859898837419,"d":"3.12"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.275604620689655,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.734189267586208,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.369001443075862,"d":"4.37"}},null,"COP=",{"$f":"N10*N3+N11","v":1.6434000000000002},{"$f":"O10*O3+O11","v":2.0909090909090913},2.7,3.32,4.5,4.684050000000001,{"$f":"T9","v":4.8152034000000015},{"$f":"U9","v":5.011933500000001},5.339817000000001,{"$f":"W9","v":6.247585890000001}]
[{"$nulls":3},{"$f":"D12","v":5.65},{"$f":"E12","v":{"v":5.9,"d":"5.90"}},{"v":7.644025157232706,"d":"7.64"},{"v":8.894827586206898,"d":"8.89"},{"v":13.17386530014641,"d":"13.17"},{"v":13.96815519765739,"d":"13.97"},{"v":16.759516837481694,"d":"16.76"},{"v":18.09846266471449,"d":"18.10"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.13,1.26,{"v":1.512820512820513,"d":"1.51"},{"v":1.9919999999999998,"d":"1.99"},{"v":2.6766,"d":"2.68"},{"v":2.81043,"d":"2.81"},{"v":3.2038902000000005,"d":"3.20"},{"v":3.748551534,"d":"3.75"},null,"Q",{"$f":"D9*Dane!$E$26","v":5.649830032000001},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":7.7970125786163536},{"$f":"G9*Dane!$E$26","v":8.797413793103448},{"$f":"H9*Dane!$E$26","v":13.416932650073205},{"$f":"I9*Dane!$E$26","v":13.394610499999999},{"$f":"S16*T14+S17","v":13.93039492},{"$f":"$S$16*U14+$S$17","v":14.73407155},{"$f":"J9*Dane!$E$26","v":16.0735326},{"$f":"K9*Dane!$E$26","v":17.359415207999998}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.05003399359999996},{"$f":"(P15-O15)/(P3-O3)","v":0.23712657232704415},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11115569049856609},{"$f":"(R15-Q15)/(R3-Q3)","v":0.9239037713939513},{"$f":"(S15-R15)/(S3-R3)","v":-7.4407166910687534E-3},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.26789221000000013},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1285882607999998}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.650509904},{"$f":"O15-O16*O3","v":9.456898584905662},{"$f":"P15-P16*P3","v":8.575102412106316},{"$f":"Q15-Q16*Q3","v":6.949606250315545},{"$f":"R15-R16*R3","v":13.469017666910686},{"$f":"S15-S16*$S$3","v":10.715688399999998},null,null,{"$f":"V15-V16*V14","v":13.501767384000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.649830032000001},{"$f":"O16*O14+O17","v":5.9},7.7970125786163536,8.797413793103448,13.416932650073205,13.394610499999999,{"$f":"T15","v":13.93039492},{"$f":"U15","v":14.73407155},16.0735326,{"$f":"W15","v":17.359415207999998}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.364022},1.6237629267207827,2.042680150052027,2.531391472883835,3.422033164729032,3.585721034482759,{"$f":"T14*S21+S22","v":3.6861212234482763},{"$f":"U14*S21+S22","v":3.836721506896552},{"$f":"J10","v":4.087721979310346},{"$f":"K10","v":4.782634715793104}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05194818534415653},{"$f":"(P20-O20)/(P14-O14)","v":0.052364652916405546},{"$f":"(Q20-P20)/(Q14-P14)","v":0.054301258092423095},{"$f":"(R20-Q20)/(R14-Q14)","v":0.17812833836903944},{"$f":"(S20-R20)/(S14-R14)","v":0.05456262325124225},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.05020009448275871},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06949127364827579}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.402985706883131},{"$f":"O20-O21*O14","v":2.409232720466866},{"$f":"P20-P21*P14","v":2.4227889566989886},{"$f":"Q20-Q21*Q14","v":2.175134796145756},{"$f":"R20-R21*R14","v":3.040094801970336},{"$f":"S20-S21*$S$3","v":3.0837200896551717},null,null,{"$f":"V20-V21*V14","v":2.69789650634483}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,32 | 4,5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3640220000000003},{"$f":"O21*O14+O22","v":1.623762926720783},2.042680150052027,2.531391472883835,3.422033164729032,3.585721034482759,{"$f":"T20","v":3.6861212234482763},{"$f":"U20","v":3.836721506896552},4.087721979310346,{"$f":"W20","v":4.782634715793104}]
[null,36761,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.1411196},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.65},{"$f":"E14*Dane!$E$26","v":{"v":5.9,"d":"5.90"}},{"$f":"F14*Dane!$E$26","v":{"v":7.644025157232706,"d":"7.64"}},{"$f":"G14*Dane!$E$26","v":{"v":8.894827586206898,"d":"8.89"}},{"$f":"H14*Dane!$E$26","v":{"v":13.17386530014641,"d":"13.17"}},{"$f":"I14*Dane!$E$26","v":{"v":13.96815519765739,"d":"13.97"}},{"$f":"S27*T25+S28","v":14.526427525622251},{"$f":"S27*U25+S28","v":15.363836017569543},{"$f":"J14*Dane!$E$26","v":16.759516837481694},{"$f":"K14*Dane!$E$26","v":18.09846266471449}]
[null,{"$f":"D14+9","v":14.65},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.05},{"$f":"(P26-O26)/(P3-O3)","v":0.2180031446540882},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13897804766379906},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8558075427879025},{"$f":"(S26-R26)/(S3-R3)","v":0.26476329917032676},{"$f":"(V26-S26)/(V3-S3)","v":0.2791361639824304},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.1338945827232795}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.1411196},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":6.65},9.170047169811323,8.6168714908793,7.183212500631092,11.320522205954124,11.176793557833086,null,null,{"$f":"V26-V27*V25","v":14.081625183016104}]
[null,{"$f":"D9+9","v":{"v":14.649830032,"d":"14.65"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.65},{"$f":"O27*O25+O28","v":5.8999999999999995},7.644025157232706,8.894827586206898,13.17386530014641,13.96815519765739,{"$f":"T26","v":14.526427525622251},{"$f":"U26","v":15.363836017569543},16.759516837481694,{"$f":"W26","v":18.09846266471449}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2704132000000001,"d":"1.27"}},{"v":1.4782577560324697,"d":"1.48"},{"v":1.8307362951594215,"d":"1.83"},{"v":2.3156348837303007,"d":"2.32"},{"v":3.123859898837419,"d":"3.12"},{"v":3.275604620689655,"d":"3.28"},{"$f":"T25*S32+S33","v":3.367321550068966},{"$f":"U25*S32+S33","v":3.504896944137932},{"$f":"J13","v":3.734189267586208},{"$f":"K13","v":4.369001443075862}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.041568911206493905},{"$f":"(P31-O31)/(P25-O25)","v":0.04405981739086898},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05387762095231991},{"$f":"(R31-Q31)/(R25-Q25)","v":0.16164500302142368},{"$f":"(S31-R31)/(S25-R25)","v":0.05058157395074536},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.045858464689655286},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06348121754896541}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.1017914241298783},{"$f":"O31-O32*O25","v":2.1391550168955042},{"$f":"P31-P32*P25","v":2.2078796418256608},{"$f":"Q31-Q32*Q25","v":1.9923448776874533},{"$f":"R31-R32*R25","v":2.7697888811822016},{"$f":"S31-S32*$S$3","v":2.8170199737931023},null,null,{"$f":"V31-V32*V25","v":2.4645649166069}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2704132000000001},{"$f":"O32*O25+O33","v":1.4782577560324697},1.8307362951594213,2.3156348837303007,3.123859898837419,3.275604620689655,{"$f":"T31","v":3.367321550068966},{"$f":"U31","v":3.504896944137932},3.734189267586208,{"$f":"W31","v":4.369001443075862}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-20.46763017135089},-17.869565217391305,-43.29032258064518,-4.782608695652175,-22.430870350337663,-21.196097659521403,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.196097659521403},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.196097659521403},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-44.071854102876976},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-44.071854102876976}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A12","index":76,"n_rows":48,"n_cols":30,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A12"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.27},{"$f":"E7*Dane!$E$26","v":6.3},{"$f":"F7*Dane!$E$26","v":9},{"$f":"G7*Dane!$E$26","v":10},{"$f":"H7*Dane!$E$26","v":14},{"$f":"I7*Dane!$E$26","v":14.758702608695653},{"$f":"S5*T3+S6","v":15.349050713043479},{"$f":"$S$5*U3+$S$6","v":16.23457286956522},{"$f":"J7*Dane!$E$26","v":17.710443130434783},{"$f":"K7*Dane!$E$26","v":19.127278580869564},null,{"$f":"N5*$Y$24+N6","v":11.493775000000001},14.809218750000001,10.912500000000001,16.57,14.812444043478262,14.82142709478261]
[null,"Q",null,{"v":5.274038,"d":"5.27"},{"v":6.3,"d":"6.30"},{"v":7.4,"d":"7.40"},7.45,{"v":11.5,"d":"11.50"},{"v":12.12322,"d":"12.12"},{"v":14.547863999999999,"d":"14.55"},{"v":15.71169312,"d":"15.71"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20600000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.3375},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8},{"$f":"(S4-R4)/(S3-R3)","v":0.2529008695652178},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2951740521739129},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1416835450434782}]
[null,"COP",null,{"v":1.5939000000000003,"d":"1.59"},{"v":1.8529411764705883,"d":"1.85"},2.73,3.31,4.45,{"v":4.65885,"d":"4.66"},{"v":5.311089,"d":"5.31"},{"v":6.21397413,"d":"6.21"},null,"b=",{"$f":"N4-N5*$N$3","v":9.39},{"$f":"O4-O5*O3","v":11.3625},{"$f":"P4-P5*P3","v":9.777777777777779},{"$f":"Q4-Q5*Q3","v":8.4},{"$f":"R4-R5*R3","v":12.229693913043475},{"$f":"S4-S5*$S$3","v":11.806962086956524},null,null,{"$f":"V4-V5*V3","v":14.87677222956522}]
[{"$nulls":3},{"$f":"5.27","v":5.27},{"$f":"6.3","v":{"v":6.3,"d":"6.30"}},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"$f":"H7/H5*I5","v":14.758702608695653},{"$f":"I7/I5*J5","v":17.710443130434783},{"$f":"J7/J5*K5","v":19.127278580869564},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.27},6.300000000000001,9,10,14,14.758702608695653,{"$f":"T4","v":15.349050713043479},{"$f":"U4","v":16.23457286956522},{"$f":"V5*V3+V6","v":17.710443130434783},{"$f":"W4","v":19.127278580869564}]
[null,"Q",null,{"v":4.852114960000001,"d":"4.85"},{"$f":"(E7/E5)*5.3","v":{"v":5.3,"d":"5.30"}},{"$f":"(F7/F5)*6.08","v":{"v":7.394594594594595,"d":"7.39"}},{"$f":"(G7/G5)*6.86","v":{"v":9.208053691275168,"d":"9.21"}},{"$f":"(H7/H5)*6.86","v":{"v":8.351304347826089,"d":"8.35"}},{"v":11.2139785,"d":"11.21"},{"v":13.456774199999998,"d":"13.46"},{"v":14.533316136,"d":"14.53"},null,"COP",{"$f":"D6","v":1.5939000000000003},1.8529411764705883,2.73,3.31,4.45,4.65885,{"$f":"T3*S10+S11","v":4.7892978},{"$f":"U3*S10+S11","v":4.9849695},{"$f":"J6","v":5.311089},{"$f":"K6","v":6.21397413}]
[null,"COP",null,{"v":1.3229370000000003,"d":"1.32"},{"v":1.3947368421052633,"d":"1.39"},{"v":1.8555402239827932,"d":"1.86"},{"v":2.4909994752904505,"d":"2.49"},{"v":3.403093073677997,"d":"3.40"},{"v":3.56643,"d":"3.57"},{"v":4.0657302,"d":"4.07"},{"v":4.756904334,"d":"4.76"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.0518082352941176},{"$f":"(P9-O9)/(P3-O3)","v":0.10963235294117646},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06444444444444446},{"$f":"(R9-Q9)/(R3-Q3)","v":0.22800000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.06961666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.06522389999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.09028851300000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.6300647058823525},{"$f":"O9-O10*O3","v":3.497426470588235},{"$f":"P9-P10*P3","v":3.181111111111111},{"$f":"Q9-Q10*Q3","v":2.854},{"$f":"R9-R10*R3","v":3.9626833333333336},{"$f":"S9-S10*$S$3","v":4.006611},null,null,{"$f":"V9-V10*V3","v":3.505318739999999}]
[null,"Q",null,{"$f":"D9","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E9","v":{"v":5.3,"d":"5.30"}},{"$f":"(F7/F5)*5.5","v":{"v":6.6891891891891895,"d":"6.69"}},{"$f":"(G7/G5)*6.33","v":{"v":8.496644295302014,"d":"8.50"}},{"$f":"(H7/H5)*10.61","v":{"v":12.916521739130435,"d":"12.92"}},{"$f":"(I7/I5)*11.21","v":{"v":13.646956521739133,"d":"13.65"}},{"$f":"(J7/J5)*13.46","v":{"v":16.38608695652174,"d":"16.39"}},{"$f":"(K7/K5)*14.53","v":{"v":17.688695652173912,"d":"17.69"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2337622000000001,"d":"1.23"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.256842105263158,"d":"1.26"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.724435245500787,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.2673996851742704,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.1067358442067983,"d":"3.11"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.257982,"d":"3.26"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.71409948,"d":"3.71"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.345496391599999,"d":"4.35"}},null,"COP=",{"$f":"N10*N3+N11","v":1.5939000000000005},{"$f":"O10*O3+O11","v":1.852941176470588},2.73,3.31,4.45,4.65885,{"$f":"T9","v":4.7892978},{"$f":"U9","v":4.9849695},5.311089,{"$f":"W9","v":6.21397413}]
[{"$nulls":3},{"$f":"D12","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E12","v":{"v":5.3,"d":"5.30"}},{"v":6.6891891891891895,"d":"6.69"},{"v":8.496644295302014,"d":"8.50"},{"v":12.916521739130435,"d":"12.92"},{"v":13.646956521739133,"d":"13.65"},{"v":16.38608695652174,"d":"16.39"},{"v":17.688695652173912,"d":"17.69"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,{"v":1.1,"d":"1.10"},1.05,{"v":1.5277777777777777,"d":"1.53"},{"v":1.932,"d":"1.93"},{"v":2.6622,"d":"2.66"},{"v":2.79531,"d":"2.80"},{"v":3.1866534,"d":"3.19"},{"v":3.7283844779999997,"d":"3.73"},null,"Q",{"$f":"D9*Dane!$E$26","v":4.852114960000001},{"$f":"E9*Dane!$E$26","v":5.3},{"$f":"F9*Dane!$E$26","v":7.394594594594595},{"$f":"G9*Dane!$E$26","v":9.208053691275168},{"$f":"H9*Dane!$E$26","v":8.351304347826089},{"$f":"I9*Dane!$E$26","v":11.2139785},{"$f":"S16*T14+S17","v":11.66253764},{"$f":"$S$16*U14+$S$17","v":12.335376349999999},{"$f":"J9*Dane!$E$26","v":13.456774199999998},{"$f":"K9*Dane!$E$26","v":14.533316136},null,{"$f":"N16*$Y$24+N17","v":7.558460314199996},11.901245777027025,10.862835116996191,7.800842894660056,11.416751252445652,11.261637908625]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08957700799999983},{"$f":"(P15-O15)/(P3-O3)","v":0.26182432432432434},{"$f":"(Q15-P15)/(Q3-P3)","v":0.2014954551867304},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.17134986868981592},{"$f":"(S15-R15)/(S3-R3)","v":0.9542247173913037},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.22427956999999984},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10765419360000017}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.643655119999997},{"$f":"O15-O16*O3","v":9.227364864864864},{"$f":"P15-P16*P3","v":8.805062780901707},{"$f":"Q15-Q16*Q3","v":9.5507534286548},{"$f":"R15-R16*R3","v":1.671731326086963},{"$f":"S15-S16*$S$3","v":8.971182800000001},null,null,{"$f":"V15-V16*V14","v":11.303690327999995}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.852114960000001},{"$f":"O16*O14+O17","v":5.299999999999999},7.394594594594595,9.208053691275168,8.351304347826089,11.2139785,{"$f":"T15","v":11.66253764},{"$f":"U15","v":12.335376349999999},13.456774199999998,{"$f":"W15","v":14.533316136}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.3229370000000003},1.3947368421052633,1.8555402239827932,2.4909994752904505,3.403093073677997,3.56643,{"$f":"T14*S21+S22","v":3.66629004},{"$f":"U14*S21+S22","v":3.8160800999999998},{"$f":"J10","v":4.0657302},{"$f":"K10","v":4.756904334}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.014359968421052605},{"$f":"(P20-O20)/(P14-O14)","v":0.05760042273469124},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0706065834786286},{"$f":"(R20-Q20)/(R14-Q14)","v":0.18241871967750933},{"$f":"(S20-R20)/(S14-R14)","v":0.05444564210733427},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.04993002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06911741339999997}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":1.6101363684210523},{"$f":"O20-O21*O14","v":2.258743183125632},{"$f":"P20-P21*P14","v":2.3497863083331936},{"$f":"Q20-Q21*Q14","v":2.126162035935432},{"$f":"R20-R21*R14","v":3.0219735789266573},{"$f":"S20-S21*$S$3","v":3.0671298},null,null,{"$f":"V20-V21*V14","v":2.6833819320000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,73 | 3,31 | 4,45"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3229370000000003},{"$f":"O21*O14+O22","v":1.3947368421052633},1.8555402239827934,2.4909994752904505,3.403093073677997,3.56643,{"$f":"T20","v":3.66629004},{"$f":"U20","v":3.8160800999999998},4.0657302,{"$f":"W20","v":4.756904334},null,{"$f":"Bilans!F293","v":10.2125}]
[null,35204,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":14.274038000000001},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E14*Dane!$E$26","v":{"v":5.3,"d":"5.30"}},{"$f":"F14*Dane!$E$26","v":{"v":6.6891891891891895,"d":"6.69"}},{"$f":"G14*Dane!$E$26","v":{"v":8.496644295302014,"d":"8.50"}},{"$f":"H14*Dane!$E$26","v":{"v":12.916521739130435,"d":"12.92"}},{"$f":"I14*Dane!$E$26","v":{"v":13.646956521739133,"d":"13.65"}},{"$f":"S27*T25+S28","v":14.194782608695654},{"$f":"S27*U25+S28","v":15.016521739130436},{"$f":"J14*Dane!$E$26","v":16.38608695652174},{"$f":"K14*Dane!$E$26","v":17.688695652173912},null,{"$f":"N27*$Y$24+N28","v":7.558460314199996},9.678116554054055,10.145947079629966,15.756292996790194,13.698695652173917,13.705163043478263]
[null,{"$f":"D14+9","v":13.852114960000002},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.08957700799999983},{"$f":"(P26-O26)/(P3-O3)","v":0.1736486486486487},{"$f":"(Q26-P26)/(Q3-P3)","v":0.20082834512364714},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8839754887656841},{"$f":"(S26-R26)/(S3-R3)","v":0.24347826086956617},{"$f":"(V26-S26)/(V3-S3)","v":0.27391304347826073},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.13026086956521715}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.274038000000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":6.643655119999997},7.9047297297297305,8.094987605054719,6.728693317770645,11.212173913043472,10.907826086956526,null,null,{"$f":"V26-V27*V25","v":13.780869565217397}]
[null,{"$f":"D9+9","v":{"v":13.852114960000002,"d":"13.85"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.852114960000001},{"$f":"O27*O25+O28","v":5.3},6.6891891891891895,8.496644295302014,12.916521739130435,13.646956521739133,{"$f":"T26","v":14.194782608695654},{"$f":"U26","v":15.016521739130436},16.38608695652174,{"$f":"W26","v":17.688695652173912}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2337622000000001,"d":"1.23"}},{"v":1.256842105263158,"d":"1.26"},{"v":1.724435245500787,"d":"1.72"},{"v":2.2673996851742704,"d":"2.27"},{"v":3.1067358442067983,"d":"3.11"},{"v":3.257982,"d":"3.26"},{"$f":"T25*S32+S33","v":3.349205496},{"$f":"U25*S32+S33","v":3.48604074},{"$f":"J13","v":3.71409948},{"$f":"K13","v":4.345496391599999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.004615981052631568},{"$f":"(P31-O31)/(P25-O25)","v":0.058449142529703624},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0603293821859426},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1678672318065056},{"$f":"(S31-R31)/(S25-R25)","v":0.050415385264400626},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.045611747999999966},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06313969115999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.3260818210526315},{"$f":"O31-O32*O25","v":2.1335792432087124},{"$f":"P31-P32*P25","v":2.1467409208023853},{"$f":"Q31-Q32*Q25","v":1.9316652215612593},{"$f":"R31-R32*R25","v":2.753828147355994},{"$f":"S31-S32*$S$3","v":2.8018645200000005},null,null,{"$f":"V31-V32*V25","v":2.4513056568000007}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2337622000000001},{"$f":"O32*O25+O33","v":1.256842105263158},1.724435245500787,2.2673996851742704,3.1067358442067983,3.257982,{"$f":"T31","v":3.349205496},{"$f":"U31","v":3.48604074},3.71409948,{"$f":"W31","v":4.345496391599999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-17.94943820224719},-17.153846153846153,-25.957446808510646,-5.684210526315789,-22.90810124833811,-19.78318826973314,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-19.78318826973314},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-19.78318826973314},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-40.71800563105086},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-40.71800563105086}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.94943820224719},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-17.94943820224719},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.9}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"B08","index":77,"n_rows":48,"n_cols":27,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.98},{"$f":"E7*Dane!$E$26","v":6.29},{"$f":"F7*Dane!$E$26","v":7.5},{"$f":"G7*Dane!$E$26","v":9},{"$f":"H7*Dane!$E$26","v":12},{"$f":"I7*Dane!$E$26","v":12.549482919721902},{"$f":"S5*T3+S6","v":13.48570704591166},{"$f":"$S$5*U3+$S$6","v":14.890043235196298},{"$f":"J7*Dane!$E$26","v":17.230603550670697},{"$f":"K7*Dane!$E$26","v":18.80205248404415}]
[null,"Q",null,4.98,6.29,7.5,6,8.13,7.94,8.28,9.91,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2619999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.15125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.16666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6},{"$f":"(S4-R4)/(S3-R3)","v":0.18316097324063385},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.4681120630948795},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15714489333734533}]
[null,"COP",null,1.9,2.22,2.7,3.6,4.66,4.99,6.57,5.99,null,"b=",{"$f":"N4-N5*$N$3","v":10.219999999999999},{"$f":"O4-O5*O3","v":8.55875},{"$f":"P4-P5*P3","v":8.666666666666666},{"$f":"Q4-Q5*Q3","v":7.8},{"$f":"R4-R5*R3","v":10.717873187315563},{"$f":"S4-S5*$S$3","v":7.868362288773106},null,null,{"$f":"V4-V5*V3","v":14.08770568392379}]
[{"$nulls":3},{"$f":"D5","v":4.98},{"$f":"E5","v":6.29},{"$f":"F5","v":7.5},9,12,{"$f":"H7/H5*I5*I6/H6","v":12.549482919721902},{"$f":"I7/I5*J5*J6/I6","v":17.230603550670697},{"$f":"J7/J5*K5*K6/J6","v":18.80205248404415},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.98},6.29,7.5,9,12,12.549482919721902,{"$f":"T4","v":13.48570704591166},{"$f":"U4","v":14.890043235196298},{"$f":"V5*V3+V6","v":17.230603550670697},{"$f":"W4","v":18.80205248404415}]
[null,"Q",null,4.63,5.91,6.87,7.89,8.46,8.98,9.14,8.01,null,"COP",{"$f":"D6","v":1.9},2.22,2.7,3.6,4.66,4.99,{"$f":"T3*S10+S11","v":5.306},{"$f":"U3*S10+S11","v":5.78},{"$f":"J6","v":6.57},{"$f":"K6","v":5.99}]
[null,"COP",null,1.58,1.84,2.28,3.18,3.41,3.62,4.23,4.74,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06400000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.06},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09999999999999999},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.11000000000000003},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.158},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.05800000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.180000000000001},{"$f":"O9-O10*O3","v":3.12},{"$f":"P9-P10*P3","v":3.4000000000000004},{"$f":"Q9-Q10*Q3","v":3.176},{"$f":"R9-R10*R3","v":3.8899999999999997},{"$f":"S9-S10*$S$3","v":3.41},null,null,{"$f":"V9-V10*V3","v":7.73}]
[null,"Q",null,{"v":3,"d":"3.00"},3.32,6.88,7.71,9.67,9.54,9.92,9.36,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.304,"d":"1.30"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4600000000000002,"d":"1.46"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.06},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.684,"d":"2.68"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.118,"d":"3.12"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.3040000000000003,"d":"3.30"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.6940000000000004,"d":"3.69"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.168,"d":"4.17"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9},{"$f":"O10*O3+O11","v":2.22},2.7,3.6,4.66,4.99,{"$f":"T9","v":5.306},{"$f":"U9","v":5.78},6.57,{"$f":"W9","v":5.99}]
[{"$nulls":3},{"$f":"D12","v":{"v":3,"d":"3.00"}},{"$f":"E12","v":3.32},6.88,7.71,9.67,9.54,9.92,9.36,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,0.89,0.89,1.73,1.94,2.68,2.83,2.89,3.31,null,"Q",{"$f":"D9*Dane!$E$26","v":4.63},{"$f":"E9*Dane!$E$26","v":5.91},{"$f":"F9*Dane!$E$26","v":6.87},{"$f":"G9*Dane!$E$26","v":7.89},{"$f":"H9*Dane!$E$26","v":8.46},{"$f":"I9*Dane!$E$26","v":8.98},{"$f":"S16*T14+S17","v":9.012},{"$f":"$S$16*U14+$S$17","v":9.06},{"$f":"J9*Dane!$E$26","v":9.14},{"$f":"K9*Dane!$E$26","v":8.01}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25600000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.12},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11333333333333329},{"$f":"(R15-Q15)/(R3-Q3)","v":0.11400000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.1733333333333332},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.016000000000000014},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.11300000000000007}]
[null,"Napełnienie",{"$nulls":3},1.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":9.75},{"$f":"O15-O16*O3","v":7.71},{"$f":"P15-P16*P3","v":7.663333333333333},{"$f":"Q15-Q16*Q3","v":7.661999999999999},{"$f":"R15-R16*R3","v":7.246666666666668},{"$f":"S15-S16*$S$3","v":8.82},null,null,{"$f":"V15-V16*V14","v":11.400000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},63,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.629999999999999},{"$f":"O16*O14+O17","v":5.91},6.87,7.89,8.46,8.98,{"$f":"T15","v":9.012},{"$f":"U15","v":9.06},9.14,{"$f":"W15","v":8.01}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},63,{"$nulls":6},"COP",{"$f":"D10","v":1.58},1.84,2.28,3.18,3.41,3.62,{"$f":"T14*S21+S22","v":3.742},{"$f":"U14*S21+S22","v":3.9250000000000003},{"$f":"J10","v":4.23},{"$f":"K10","v":4.74}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.052000000000000005},{"$f":"(P20-O20)/(P14-O14)","v":0.054999999999999966},{"$f":"(Q20-P20)/(Q14-P14)","v":0.10000000000000003},{"$f":"(R20-Q20)/(R14-Q14)","v":0.046},{"$f":"(S20-R20)/(S14-R14)","v":0.06999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.06100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.050999999999999976}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.62},{"$f":"O20-O21*O14","v":2.6649999999999996},{"$f":"P20-P21*P14","v":2.98},{"$f":"Q20-Q21*Q14","v":3.088},{"$f":"R20-R21*R14","v":2.9200000000000004},{"$f":"S20-S21*$S$3","v":3.01},null,null,{"$f":"V20-V21*V14","v":3.210000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,6 | 4,66"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.58},{"$f":"O21*O14+O22","v":1.84},2.28,3.18,3.41,3.62,{"$f":"T20","v":3.742},{"$f":"U20","v":3.9250000000000003},4.23,{"$f":"W20","v":4.74}]
[null,29055,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":10.98},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":3,"d":"3.00"}},{"$f":"E14*Dane!$E$26","v":3.32},{"$f":"F14*Dane!$E$26","v":6.88},{"$f":"G14*Dane!$E$26","v":7.71},{"$f":"H14*Dane!$E$26","v":9.67},{"$f":"I14*Dane!$E$26","v":9.54},{"$f":"S27*T25+S28","v":9.616},{"$f":"S27*U25+S28","v":9.73},{"$f":"J14*Dane!$E$26","v":9.92},{"$f":"K14*Dane!$E$26","v":9.36}]
[null,{"$f":"D14+6","v":{"v":9,"d":"9.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.445},{"$f":"(Q26-P26)/(Q3-P3)","v":0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.392},{"$f":"(S26-R26)/(S3-R3)","v":-0.04333333333333359},{"$f":"(V26-S26)/(V3-S3)","v":0.038000000000000075},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.05600000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.98},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.279999999999999},9.995,7.525555555555556,6.926,9.973333333333334,9.159999999999998,null,null,{"$f":"V26-V27*V25","v":11.040000000000001}]
[null,{"$f":"D9+6","v":10.629999999999999},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3},{"$f":"O27*O25+O28","v":3.3199999999999994},6.880000000000001,7.71,9.67,9.54,{"$f":"T26","v":9.616},{"$f":"U26","v":9.73},9.92,{"$f":"W26","v":9.36}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.304,"d":"1.30"}},{"v":1.4600000000000002,"d":"1.46"},2.06,{"v":2.684,"d":"2.68"},{"v":3.118,"d":"3.12"},{"v":3.3040000000000003,"d":"3.30"},{"$f":"T25*S32+S33","v":3.3820000000000006},{"$f":"U25*S32+S33","v":3.4990000000000006},{"$f":"J13","v":3.6940000000000004},{"$f":"K13","v":4.168},{"$nulls":3},{"$f":"-8.5*O27+O28","v":6.212499999999999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.031200000000000026},{"$f":"(P31-O31)/(P25-O25)","v":0.07499999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06933333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.08679999999999995},{"$f":"(S31-R31)/(S25-R25)","v":0.06200000000000013},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.039000000000000014},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.04739999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9280000000000006},{"$f":"O31-O32*O25","v":2.585},{"$f":"P31-P32*P25","v":2.5453333333333337},{"$f":"Q31-Q32*Q25","v":2.5104},{"$f":"R31-R32*R25","v":2.683999999999999},{"$f":"S31-S32*$S$3","v":2.914},null,null,{"$f":"V31-V32*V25","v":2.746000000000001}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.304},{"$f":"O32*O25+O33","v":1.4600000000000002},2.0600000000000005,2.684,3.118,3.3040000000000003,{"$f":"T31","v":3.3820000000000006},{"$f":"U31","v":3.4990000000000006},3.6940000000000004,{"$f":"W31","v":4.168}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-17.524271844660195},-18.452282157676347,-17.894736842105264,-6.3999999999999995,-23.16559803582137,-7.876180678948856,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.876180678948856},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.876180678948856},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-36.09926755886471},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-36.09926755886471}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.524271844660195},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-17.524271844660195},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"B06","index":78,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3},{"$f":"E7*Dane!$E$26","v":3.5},{"$f":"F7*Dane!$E$26","v":4.5},{"$f":"G7*Dane!$E$26","v":5},{"$f":"H7*Dane!$E$26","v":6.6},{"$f":"I7*Dane!$E$26","v":7.279734219269103},{"$f":"S5*T3+S6","v":7.540664451827243},{"$f":"$S$5*U3+$S$6","v":7.932059800664453},{"$f":"J7*Dane!$E$26","v":8.584385382059802},{"$f":"K7*Dane!$E$26","v":8.463787375415283}]
[null,"Q",null,2.7,3.27,4.42,4.43,6.02,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.31999999999999995},{"$f":"(S4-R4)/(S3-R3)","v":0.22657807308970104},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.012059800664451892}]
[null,"COP",null,1.88,2.22,2.75,3.74,4.9,4.94,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":5},{"$f":"O4-O5*O3","v":5.375},{"$f":"P4-P5*P3","v":4.888888888888889},{"$f":"Q4-Q5*Q3","v":4.36},{"$f":"R4-R5*R3","v":5.013953488372092},{"$f":"S4-S5*$S$3","v":5.975083056478404},null,null,{"$f":"V4-V5*V3","v":8.82558139534884}]
[{"$nulls":3},3,3.5,4.5,5,6.6,{"$f":"H7/H5*I5","v":7.279734219269103},{"$f":"I7/I5*J5","v":8.584385382059802},{"$f":"J7/J5*K5","v":8.463787375415283},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3},3.5,4.5,5,6.6,7.279734219269103,{"$f":"T4","v":7.540664451827243},{"$f":"U4","v":7.932059800664453},{"$f":"V5*V3+V6","v":8.584385382059802},{"$f":"W4","v":8.463787375415283}]
[null,"Q",null,2.11,2.55,3.45,3.46,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.88},2.22,2.75,3.74,4.9,4.94,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.16,1.37,1.69,2.31,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06800000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.06624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11000000000000003},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.013333333333333345},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.03599999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03700000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.240000000000001},{"$f":"O9-O10*O3","v":3.21375},{"$f":"P9-P10*P3","v":3.5200000000000005},{"$f":"Q9-Q10*Q3","v":3.2760000000000002},{"$f":"R9-R10*R3","v":4.806666666666667},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,{"v":2,"d":"2.00"},2.32,3.14,3.15,4.36,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.1400000000000001,"d":"1.14"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.266,"d":"1.27"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.5659999999999998,"d":"1.57"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.138,"d":"2.14"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":2.7560000000000002,"d":"2.76"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":2.822,"d":"2.82"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":2.9479999999999995,"d":"2.95"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":3.164,"d":"3.16"}},null,"COP=",{"$f":"N10*N3+N11","v":1.88},{"$f":"O10*O3+O11","v":2.2200000000000006},2.75,3.74,4.9,4.94,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[{"$nulls":3},{"$f":"D12","v":{"v":2,"d":"2.00"}},{"$f":"E12","v":2.32},3.14,3.15,4.36,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.11,1.11,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.11},{"$f":"E9*Dane!$E$26","v":2.55},{"$f":"F9*Dane!$E$26","v":3.45},{"$f":"G9*Dane!$E$26","v":3.46},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.376},{"$f":"$S$16*U14+$S$17","v":5.655},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.088},{"$f":"(P15-O15)/(P3-O3)","v":0.11250000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.266},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09299999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.008999999999999985}]
[null,"Napełnienie",{"$nulls":3},0.95,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":3.8699999999999997},{"$f":"O15-O16*O3","v":4.237500000000001},{"$f":"P15-P16*P3","v":3.457777777777778},{"$f":"Q15-Q16*Q3","v":2.928},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.260000000000001},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},62,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},60,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.11},{"$f":"O16*O14+O17","v":2.55},3.45,3.46,4.79,5.19,{"$f":"T15","v":5.376},{"$f":"U15","v":5.655},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.16},1.37,1.69,2.31,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.155},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04200000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.03999999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0688888888888889},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13399999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.02333333333333328},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.020999999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.02400000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.000000000000001},{"$f":"O20-O21*O14","v":1.9699999999999998},{"$f":"P20-P21*P14","v":2.1722222222222225},{"$f":"Q20-Q21*Q14","v":2.0420000000000003},{"$f":"R20-R21*R14","v":2.816666666666667},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,74 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.1600000000000001},{"$f":"O21*O14+O22","v":1.37},1.6900000000000002,2.31,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.155},3.26,{"$f":"W20","v":3.5}]
[null,28000,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2,"d":"2.00"}},{"$f":"E14*Dane!$E$26","v":2.32},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.36},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.89},{"$f":"S27*U25+S28","v":5.145},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":{"v":8,"d":"8.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":0.08500000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.008000000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.7},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.147777777777778,2.666,3.5200000000000014,3.869999999999999,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.11},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.32},3.14,3.15,4.36,4.72,{"$f":"T26","v":4.89},{"$f":"U26","v":5.145},5.57,{"$f":"W26","v":5.49}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.1400000000000001,"d":"1.14"}},{"v":1.266,"d":"1.27"},{"v":1.5659999999999998,"d":"1.57"},{"v":2.138,"d":"2.14"},{"v":2.7560000000000002,"d":"2.76"},{"v":2.822,"d":"2.82"},{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.885},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.164}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02519999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.03749999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06355555555555556},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12360000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.021999999999999947},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.012599999999999945},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.021600000000000064}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.6439999999999997},{"$f":"O31-O32*O25","v":1.8284999999999996},{"$f":"P31-P32*P25","v":2.0108888888888887},{"$f":"Q31-Q32*Q25","v":1.8907999999999998},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.1400000000000001},{"$f":"O32*O25+O33","v":1.266},1.5659999999999998,2.138,2.7560000000000002,2.822,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.885},2.9479999999999995,{"$f":"W31","v":3.164}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-8},-8.636363636363635,-9.189189189189191,-2.8936170212765964,-5.3480370533745,-10.60767590618336,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-10.60767590618336},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-10.60767590618336},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-42.23265895953761},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-42.23265895953761}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-8.636363636363635},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-8.636363636363635},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-8.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"B04","index":79,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.5},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":4},{"$f":"G7*Dane!$E$26","v":4.5},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":7.279734219269103},{"$f":"S5*T3+S6","v":7.540664451827243},{"$f":"$S$5*U3+$S$6","v":7.932059800664453},{"$f":"J7*Dane!$E$26","v":8.584385382059802},{"$f":"K7*Dane!$E$26","v":8.463787375415283}]
[null,"Q",null,2.45,2.96,4,3.56,4.08,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.3},{"$f":"(S4-R4)/(S3-R3)","v":0.4265780730897009},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.012059800664451892}]
[null,"COP",null,1.95,2.31,2.86,3.84,5.1,4.94,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":4.5},{"$f":"O4-O5*O3","v":4.875},{"$f":"P4-P5*P3","v":4.388888888888889},{"$f":"Q4-Q5*Q3","v":3.9},{"$f":"R4-R5*R3","v":3.0139534883720938},{"$f":"S4-S5*$S$3","v":5.975083056478404},null,null,{"$f":"V4-V5*V3","v":8.82558139534884}]
[{"$nulls":3},2.5,3,{"$f":"F5","v":4},4.5,6,{"$f":"'B06'!I7","v":7.279734219269103},{"$f":"I7/I5*J5","v":8.584385382059802},{"$f":"J7/J5*K5","v":8.463787375415283},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.5},3,4,4.5,6,7.279734219269103,{"$f":"T4","v":7.540664451827243},{"$f":"U4","v":7.932059800664453},{"$f":"V5*V3+V6","v":8.584385382059802},{"$f":"W4","v":8.463787375415283}]
[null,"Q",null,2.7,3.26,4.41,4.42,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.95},2.31,2.86,3.84,5.1,4.94,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.48,1.75,2.16,2.96,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07200000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.06874999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.25199999999999995},{"$f":"(S9-R9)/(S3-R3)","v":-0.05333333333333309},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.03599999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03700000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3900000000000006},{"$f":"O9-O10*O3","v":3.3412499999999996},{"$f":"P9-P10*P3","v":3.622222222222222},{"$f":"Q9-Q10*Q3","v":3.336},{"$f":"R9-R10*R3","v":5.473333333333331},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,{"v":2,"d":"2.00"},2.32,3.14,3.15,4.36,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.332,"d":"1.33"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4940000000000002,"d":"1.49"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.8479999999999999,"d":"1.85"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.528,"d":"2.53"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":2.7560000000000002,"d":"2.76"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":2.822,"d":"2.82"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":2.9479999999999995,"d":"2.95"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":3.164,"d":"3.16"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9500000000000002},{"$f":"O10*O3+O11","v":2.31},2.8599999999999994,3.84,5.1,4.94,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[{"$nulls":3},{"$f":"D12","v":{"v":2,"d":"2.00"}},{"$f":"E12","v":2.32},3.14,3.15,4.36,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.11,1.11,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.7},{"$f":"E9*Dane!$E$26","v":3.26},{"$f":"F9*Dane!$E$26","v":4.41},{"$f":"G9*Dane!$E$26","v":4.42},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.376},{"$f":"$S$16*U14+$S$17","v":5.655},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.11199999999999992},{"$f":"(P15-O15)/(P3-O3)","v":0.14375000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.07400000000000002},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09299999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.008999999999999985}]
[null,"Napełnienie",{"$nulls":3},0.95,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.939999999999999},{"$f":"O15-O16*O3","v":5.416250000000001},{"$f":"P15-P16*P3","v":4.417777777777777},{"$f":"Q15-Q16*Q3","v":4.272},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.260000000000001},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},62,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},60,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.7},{"$f":"O16*O14+O17","v":3.26},4.41,4.42,4.79,5.19,{"$f":"T15","v":5.376},{"$f":"U15","v":5.655},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.48},1.75,2.16,2.96,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.155},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.054000000000000006},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888886},{"$f":"(R20-Q20)/(R14-Q14)","v":4.0000000000000036E-3},{"$f":"(S20-R20)/(S14-R14)","v":0.02333333333333328},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.020999999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.02400000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.56},{"$f":"O20-O21*O14","v":2.5187500000000003},{"$f":"P20-P21*P14","v":2.782222222222222},{"$f":"Q20-Q21*Q14","v":2.952},{"$f":"R20-R21*R14","v":2.816666666666667},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,86 | 3,84 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.48},{"$f":"O21*O14+O22","v":1.75},2.16,2.96,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.155},3.26,{"$f":"W20","v":3.5}]
[null,26907,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.45},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2,"d":"2.00"}},{"$f":"E14*Dane!$E$26","v":2.32},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.36},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.89},{"$f":"S27*U25+S28","v":5.145},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":{"v":8,"d":"8.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":0.08500000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.008000000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.45},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.147777777777778,2.666,3.5200000000000014,3.869999999999999,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.7},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.32},3.14,3.15,4.36,4.72,{"$f":"T26","v":4.89},{"$f":"U26","v":5.145},5.57,{"$f":"W26","v":5.49}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.332,"d":"1.33"}},{"v":1.4940000000000002,"d":"1.49"},{"v":1.8479999999999999,"d":"1.85"},{"v":2.528,"d":"2.53"},{"v":2.7560000000000002,"d":"2.76"},{"v":2.822,"d":"2.82"},{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.885},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.164}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.032400000000000026},{"$f":"(P31-O31)/(P25-O25)","v":0.044249999999999956},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07555555555555557},{"$f":"(R31-Q31)/(R25-Q25)","v":0.04560000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.021999999999999947},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.012599999999999945},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.021600000000000064}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9800000000000006},{"$f":"O31-O32*O25","v":2.1577499999999996},{"$f":"P31-P32*P25","v":2.376888888888889},{"$f":"Q31-Q32*Q25","v":2.4368},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.332},{"$f":"O32*O25+O33","v":1.4940000000000002},1.8479999999999999,2.528,2.7560000000000002,2.822,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.885},2.9479999999999995,{"$f":"W31","v":3.164}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":6},{"$f":"Budynek!D22","v":5.25},{"$f":"Budynek!D21","v":4.05},{"$f":"Budynek!D20","v":2.7},{"$f":"Budynek!D19","v":1.95},{"$f":"Budynek!D18","v":1.5},{"$f":"Budynek!D17","v":1.2000000000000002},{"$f":"Budynek!D16","v":0.75}]
[null,"a=",{"$f":"Budynek!D11","v":-0.15}]
[null,"b=",{"$f":"Budynek!D12","v":3}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-6},-6.8181818181818175,-6.756756756756759,-2,-0.024200518582542335,-10.60767590618336,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-10.60767590618336},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-10.60767590618336},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-42.23265895953761},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-42.23265895953761}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-6.756756756756759},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-6.756756756756759},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-6.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]